Valuation AviChina Industry & Technology Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:46 08/07/2025 pm IST			5-day change	1st Jan Change
4.310 ^HKD	+0.47%		-1.15%	+11.66%

20/05	AviChina Industry & Technology Company Limited Announces Resignation of Mr. Xu Gang as Non-Executive Director, Effective May 20, 2025	CI
31/03	AviChina Industry & Technology's Profit Falls 11%, Revenue Rises 3%; Shares Down 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	35,128	33,861	23,942	24,244	28,919	31,258	-	-
Change	-	-3.61%	-29.29%	1.26%	19.28%	8.09%	-	-
Enterprise Value (EV) ¹	22,437	16,401	-3,731	-3,848	1,590	4,772	5,077	31,258
Change	-	-26.9%	-122.75%	-3.14%	141.33%	200.11%	6.39%	515.63%
P/E ratio	17.7x	14.3x	10.8x	9.78x	13.2x	13.4x	9.28x	9.98x
PBR	1.25x	1.26x	0.85x	0.77x	0.85x	0.87x	0.81x	-
PEG	-	0.8x	-1.66x	1.17x	-1.1x	1.87x	0.2x	-1.42x
Capitalization / Revenue	0.7x	0.56x	0.38x	0.29x	0.33x	0.34x	0.28x	0.28x
EV / Revenue	0.45x	0.27x	-0.06x	-0.05x	0.02x	0.05x	0.04x	0.28x
EV / EBITDA	3.79x	2.27x	-0.49x	-0.39x	0.17x	0.43x	0.4x	2.27x
EV / EBIT	5.22x	2.99x	-0.72x	-0.55x	0.26x	0.72x	0.55x	3.57x
EV / FCF	-1,27,40,814x	-	-	-	-	-	-	-
FCF Yield	-0%	-	-	-	-	-	-	-
Dividend per Share ²	0.05	0.08	0.08	0.088	0.081	0.0867	0.126	0.116
Rate of return	1.1%	1.82%	2.58%	2.89%	2.23%	2.21%	3.21%	2.96%
EPS ²	0.258	0.307	0.287	0.311	0.274	0.2936	0.4225	0.3928
Distribution rate	19.4%	26.1%	27.9%	28.3%	29.6%	29.5%	29.8%	29.5%
Net sales ¹	50,117	60,296	63,639	84,725	86,971	92,019	1,12,943	1,10,040
EBITDA ¹	5,920	7,235	7,614	9,780	9,206	11,164	12,771	13,746
EBIT ¹	4,297	5,492	5,190	6,989	6,042	6,654	9,200	8,767
Net income ¹	1,995	2,369	2,216	2,447	2,187	2,341	3,369	3,132
Net Debt ¹	-12,691	-17,460	-27,673	-28,092	-27,329	-26,486	-26,181	-
Reference price ²	4.555	4.391	3.105	3.041	3.627	3.921	3.921	3.921
Nbr of stocks (in thousands)	77,11,332	77,11,332	77,11,332	79,72,854	79,72,854	79,72,854	-	-
Announcement Date	30/03/21	30/03/22	15/03/23	15/03/24	28/03/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	13.35x	0.05x	0.43x	2.21%	435.72Cr
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	27.51x	4.35x	17.37x	0.17%	1.72TCr
PARSONS CORPORATION	32.06x	1.16x	12.34x	-.--%	794.51Cr
DATA PATTERNS (INDIA) LIMITED	84.1x	26.09x	65.92x	0.19%	193.39Cr
INVISIO AB	52.96x	8.94x	33.62x	0.78%	179.72Cr
DRONESHIELD LIMITED	61.16x	10.17x	40.81x	-	140.16Cr
SUN CREATE ELECTRONICS CO., LTD	132.38x	-	-	-	105.9Cr
Average	57.65x	8.46x	28.42x	0.67%	510.63Cr
Weighted average by Cap.	35.56x	4.77x	18.59x	0.43%