Financials Guizhou Aviation Technical Development Co., Ltd

Equities

688239

CNE100004PJ6

Aerospace & Defense

End-of-day quote Shanghai S.E. 03:30:00 14/05/2024 am IST 5-day change 1st Jan Change
39.01 CNY +0.67% Intraday chart for Guizhou Aviation Technical Development Co., Ltd +1.85% -18.34%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 9,544 10,877 7,051 5,756 - -
Enterprise Value (EV) 1 9,544 10,877 7,051 5,756 5,756 5,756
P/E ratio 60.3 x 59.3 x 37 x 17.9 x 13.4 x 10.5 x
Yield - - 0.44% 0.77% 1.03% 1.28%
Capitalization / Revenue 9.94 x 7.48 x 3.35 x 2.19 x 1.75 x 1.43 x
EV / Revenue 9.94 x 7.48 x 3.35 x 2.19 x 1.75 x 1.43 x
EV / EBITDA 53.5 x 36.6 x 25.4 x 11.6 x 8.84 x 7.3 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 9.17 x 8.89 x 4.18 x 2.95 x 2.52 x 2.11 x
Nbr of stocks (in thousands) 1,40,000 1,40,000 1,47,611 1,47,559 - -
Reference price 2 68.17 77.69 47.77 39.01 39.01 39.01
Announcement Date 15/03/22 27/02/23 08/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 959.8 1,454 2,104 2,625 3,283 4,026
EBITDA 1 178.4 297.1 277.1 497.7 651 788.6
EBIT 1 156.5 206.5 216.7 368.5 492.9 628.5
Operating Margin 16.31% 14.21% 10.3% 14.04% 15.01% 15.61%
Earnings before Tax (EBT) 1 155.9 204.3 215.5 367.1 491.2 626.6
Net income 1 138.9 183.4 185.6 322.2 430.7 547.2
Net margin 14.48% 12.61% 8.82% 12.27% 13.12% 13.59%
EPS 2 1.130 1.310 1.290 2.182 2.920 3.708
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - - 0.2100 0.3000 0.4000 0.5000
Announcement Date 15/03/22 27/02/23 08/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 392.5 577.9 700 595 441 765 851
EBITDA - - - - - - - -
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income 51.29 - - - - - - -
Net margin - - - - - - - -
EPS 0.3600 - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 30/10/23 08/02/24 29/04/24 - - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 17.4% 16% 12.5% 16.5% 18.8% 19.9%
ROA (Net income/ Total Assets) - 7.07% - 7.73% 8.92% 9.47%
Assets 1 - 2,594 - 4,171 4,828 5,782
Book Value Per Share 2 7.430 8.730 11.40 13.20 15.50 18.50
Cash Flow per Share 2 -0.4300 0.3400 0.9700 1.810 2.910 3.200
Capex 1 - 227 221 222 275 289
Capex / Sales - 15.62% 10.49% 8.46% 8.39% 7.19%
Announcement Date 15/03/22 27/02/23 08/02/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
39.01 CNY
Average target price
65.48 CNY
Spread / Average Target
+67.87%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 688239 Stock
  4. Financials Guizhou Aviation Technical Development Co., Ltd
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW