End-of-day quote
Shanghai S.E.
18:00:00 2024-05-14 EDT
|
5-day change
|
1st Jan Change
|
38.73
CNY
|
-0.72%
|
|
+2.19%
|
-18.92%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,544
|
10,877
|
7,051
|
5,715
|
-
|
-
|
Enterprise Value (EV)
1 |
9,544
|
10,877
|
7,051
|
5,715
|
5,715
|
5,715
|
P/E ratio
|
60.3
x
|
59.3
x
|
37
x
|
17.7
x
|
13.3
x
|
10.4
x
|
Yield
|
-
|
-
|
0.44%
|
0.77%
|
1.03%
|
1.29%
|
Capitalization / Revenue
|
9.94
x
|
7.48
x
|
3.35
x
|
2.18
x
|
1.74
x
|
1.42
x
|
EV / Revenue
|
9.94
x
|
7.48
x
|
3.35
x
|
2.18
x
|
1.74
x
|
1.42
x
|
EV / EBITDA
|
53.5
x
|
36.6
x
|
25.4
x
|
11.5
x
|
8.78
x
|
7.25
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
9.17
x
|
8.89
x
|
4.18
x
|
2.93
x
|
2.5
x
|
2.1
x
|
Nbr of stocks (in thousands)
|
140,000
|
140,000
|
147,611
|
147,559
|
-
|
-
|
Reference price
2 |
68.17
|
77.69
|
47.77
|
38.73
|
38.73
|
38.73
|
Announcement Date
|
3/15/22
|
2/27/23
|
2/8/24
|
-
|
-
|
-
|
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
|
3/15/22
|
2/27/23
|
2/8/24
|
-
|
-
|
-
|
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
|
10/30/23
|
2/8/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
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
|
3/15/22
|
2/27/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
38.73
CNY Average target price
65.48
CNY Spread / Average Target +69.08% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.92% | 796M | | +32.76% | 93.23B | | +27.44% | 71.39B | | +52.90% | 33.01B | | +18.48% | 25.6B | | +21.64% | 13.68B | | -2.57% | 13.59B | | +24.33% | 10.51B | | -8.04% | 8.19B | | -.--% | 7.35B |
Other Aircraft Parts Manufacturing
|