Company Valuation: Avicopter Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 36,966 47,335 27,358 22,713 31,615 29,623
Change - 28.05% -42.2% -16.98% 39.2% -6.3%
Enterprise Value (EV) 1 34,587 44,557 26,770 21,589 19,178 28,051
Change - 28.83% -39.92% -19.35% -11.17% 46.27%
P/E Ratio 48.8x 51.8x 70.7x 51.3x 53.3x 45.4x
PBR 4.17x 4.92x 2.81x 2.27x 1.95x 1.69x
PEG - 2.5x -1.2x 3.6x -14.5x 4.58x
Capitalization / Revenue 1.88x 2.17x 1.4x 0.97x 1.06x 1.02x
EV / Revenue 1.76x 2.04x 1.37x 0.93x 0.64x 0.96x
EV / EBITDA 34.8x 36.5x 50.1x 40.8x 17.4x 23.9x
EV / EBIT 45.1x 44.1x 78.6x 67.4x 45.3x 53.4x
EV / FCF -22.1x 55.8x -13.8x 48.2x 14x -2.41x
FCF Yield -4.53% 1.79% -7.26% 2.08% 7.12% -41.6%
Dividend per Share 2 0.388 0.465 0.197 0.2 0.204 0.239
Rate of return 0.62% 0.58% 0.42% 0.52% 0.53% 0.66%
EPS 2 1.285 1.549 0.6566 0.751 0.7234 0.7951
Distribution rate 30.2% 30% 30% 26.6% 28.2% 30.1%
Net sales 1 19,655 21,790 19,473 23,330 29,766 29,086
EBITDA 1 993.4 1,220 533.8 529.2 1,105 1,175
EBIT 1 766.5 1,010 340.7 320.4 423.2 525.5
Net income 1 757.7 913.2 387.1 442.7 555.9 651.9
Net Debt 1 -2,379 -2,778 -587.8 -1,123 -12,437 -1,572
Reference price 2 62.71 80.30 46.41 38.53 38.56 36.13
Nbr of stocks (in thousands) 589,477 589,477 589,477 589,477 819,893 819,893
Announcement Date 3/30/21 3/30/22 3/15/23 3/15/24 3/28/25 3/27/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.46B
475.64x2x44.5x-.--% 173B
24.45x1.58x11.76x1.88% 163B
20.18x1.63x14.07x1.78% 26.67B
16.65x1.15x9.84x0.09% 16.14B
-11.11x81.16x-13.19x-.--% 9B
-7.66x68.55x-7.02x-.--% 3.75B
10.01x - - 2.55% 1.72B
-3.64x - -3.98x-.--% 944M
-3.44x - - - 135M
Average 57.90x 26.01x 8.00x 0.79% 39.79B
Weighted average by Cap. 220.10x 4.22x 25.45x 0.91%

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. 600038 Stock
  4. Valuation Avicopter Plc
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!