Company Valuation: Aecc Aero-Engine Control Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 39,824 33,721 26,172 29,250 28,027 22,253 - -
Change - -15.32% -22.39% 11.76% -4.18% -20.6% - -
Enterprise Value (EV) 39,824 33,721 26,172 29,250 28,027 22,253 22,253 22,253
Change - -15.32% -22.39% 11.76% -4.18% -20.6% 0% 0%
P/E 75.7x 49.3x 36.2x 39x 85.2x 60.4x 52.9x 44.5x
PBR 3.78x 3.02x 2.21x 2.37x 2.25x 1.75x 1.7x 1.65x
PEG - 1.6x 6.27x 10.73x -1.5x 5x 3.7x 2.4x
Capitalization / Revenue 9.58x 6.82x 4.92x 5.34x 5.42x 4.06x 3.77x 3.49x
EV / Revenue 0x 0x 0x 0x 0x 4.06x 3.77x 3.49x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 55.6x 48.6x 40.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.045 0.053 0.166 0.172 - - - -
Rate of return 0.15% 0.21% 0.83% 0.77% - - - -
EPS 2 0.4 0.52 0.55 0.57 0.25 0.28 0.32 0.38
Distribution rate 11.3% 10.2% 30.2% 30.2% - - - -
Net sales 1 4,157 4,942 5,324 5,481 5,172 5,486 5,909 6,374
EBITDA 1,038 1,292 1,235 1,444 1,016 - - -
EBIT 1 600.3 791.4 826.2 864 394 400 458 549
Net income 1 487.6 688.4 726.6 750.3 334.4 364.5 419 500.5
Net Debt - - - - - - - -
Reference price 2 30.28 25.64 19.90 22.24 21.31 16.92 16.92 16.92
Nbr of stocks (in thousands) 13,15,184 13,15,184 13,15,184 13,15,184 13,15,184 13,15,184 - -
Announcement Date 01/04/22 28/03/23 26/03/24 28/03/25 26/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
59.75x - - - 324.87Cr
33.95x3.69x17.04x1.22% 16TCr
53.17x11.66x36.52x0.19% 11TCr
34.61x9.41x17.99x1.37% 6.8TCr
57.1x8.01x28.63x0.07% 4.02TCr
49.53x7.4x32.93x0.13% 2.78TCr
20.15x2.1x11.01x1.31% 2.16TCr
149.18x - - - 1.29TCr
23.21x1.69x12.19x-.--% 909.64Cr
45.51x - - - 792.83Cr
Average 52.62x 6.28x 22.33x 0.61% 4.57TCr
Weighted average by Cap. 44.47x 7.15x 23.87x 0.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 000738 Stock
  4. Valuation Aecc Aero-Engine Control Co.,Ltd.