GUANGLIAN AVIATION INDUSTRY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.2 CNY | +1.58% |
|
-9.15% | +22.37% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 6,076 | 5,226 | 6,379 | - | - |
| Enterprise Value (EV) 1 | 6,076 | 5,226 | 6,379 | 6,379 | 6,379 |
| P/E ratio | 40.5 x | 49.4 x | 33.9 x | 22.3 x | 20.3 x |
| Yield | - | 0.41% | 0.33% | 0.91% | 0.33% |
| Capitalization / Revenue | 9.15 x | 7.06 x | 6.36 x | 4.83 x | 4.15 x |
| EV / Revenue | 9.15 x | 7.06 x | 6.36 x | 4.83 x | 4.15 x |
| EV / EBITDA | - | 23 x | 6.36 x | 5.11 x | 4.15 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 3.81 x | 3.65 x | 3.8 x | 3.08 x | 2.91 x |
| Nbr of stocks (in thousands) | 211,470 | 211,757 | 211,230 | - | - |
| Reference price 2 | 28.73 | 24.68 | 30.20 | 30.20 | 30.20 |
| Announcement Date | 4/24/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 663.6 | 740 | 1,003 | 1,322 | 1,538 |
| EBITDA 1 | - | 227.4 | 1,003 | 1,249 | 1,538 |
| EBIT 1 | 175 | 96.86 | 188 | 320.3 | 319 |
| Operating Margin | 26.37% | 13.09% | 18.74% | 24.24% | 20.74% |
| Earnings before Tax (EBT) 1 | 173.8 | 96.58 | 188 | 320 | 319 |
| Net income 1 | 149.9 | 104.6 | 188 | 310.3 | 315 |
| Net margin | 22.58% | 14.13% | 18.74% | 23.48% | 20.48% |
| EPS 2 | 0.7100 | 0.5000 | 0.8900 | 1.353 | 1.490 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | 0.1000 | 0.1000 | 0.2750 | 0.1000 |
| Announcement Date | 4/24/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 8.95% | 6.57% | 11.6% | 13.4% | 14.4% |
| ROA (Net income/ Total Assets) | - | - | 3.76% | 4.41% | 5.25% |
| Assets 1 | - | - | 5,000 | 7,037 | 6,000 |
| Book Value Per Share 2 | 7.540 | 6.770 | 7.940 | 9.810 | 10.40 |
| Cash Flow per Share 2 | 0.5200 | 0.8400 | 1.660 | 1.300 | 2.410 |
| Capex 1 | 704 | 824 | 524 | 470 | 369 |
| Capex / Sales | 106.02% | 111.31% | 52.28% | 35.54% | 23.99% |
| Announcement Date | 4/24/23 | 4/24/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
30.2
CNY
Average target price
30.75
CNY
Spread / Average Target
+1.82%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +22.37% | 882M | |
| +25.62% | 140B | |
| +13.24% | 80.55B | |
| +1.27% | 70.16B | |
| +22.56% | 51.23B | |
| +42.31% | 44.16B | |
| +4.99% | 41.94B | |
| +49.16% | 32.63B | |
| +80.35% | 24.5B | |
| +14.76% | 22.37B |
- Stock Market
- Equities
- 300900 Stock
- Financials Guanglian Aviation Industry Co., Ltd.