|
End-of-day quote
Shenzhen S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 27.82 CNY | +10.00% |
|
+16.16% | -1.35% |
Projected Income Statement: Lubair Aviation Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 825.7 | 909.4 | - | 1,311 | 1,407 | 1,506 |
| Change | - | - | 10.14% | - | - | 7.32% | 7.04% |
| EBITDA 1 | - | 116.1 | 120.6 | - | 307 | 350 | 368 |
| Change | - | - | 3.85% | - | - | 14.01% | 5.14% |
| EBIT 1 | - | 111.5 | 121.8 | - | 297 | 333 | 349 |
| Change | - | - | 9.24% | - | - | 12.12% | 4.8% |
| Interest Paid | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 109.4 | 121 | - | 297 | 333 | 349 |
| Change | - | - | 10.67% | - | - | 12.12% | 4.8% |
| Net income 1 | 79.18 | 92.36 | 88.52 | 183.9 | 257 | 290 | 302 |
| Change | - | 16.65% | -4.16% | 107.72% | 39.77% | 12.84% | 4.14% |
| Announcement Date | 4/23/23 | 4/11/24 | 4/17/25 | 4/13/26 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Lubair Aviation Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 4/23/23 | 4/11/24 | 4/17/25 | 4/13/26 | - | - | - |
Estimates
Cash Flow Forecast: Lubair Aviation Technology Co., Ltd.
| Fiscal Period: December | 2023 | 2024 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| CAPEX 1 | 41.7 | 34.09 | 270 | 239 | 240 |
| Change | - | -18.25% | - | -11.48% | 0.42% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 4/11/24 | 4/17/25 | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Lubair Aviation Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | - | 14.06% | 13.26% | - | 23.42% | 24.88% | 24.44% |
| EBIT Margin (%) | - | 13.5% | 13.39% | - | 22.65% | 23.67% | 23.17% |
| EBT Margin (%) | - | 13.25% | 13.31% | - | 22.65% | 23.67% | 23.17% |
| Net margin (%) | - | 11.19% | 9.73% | - | 19.6% | 20.61% | 20.05% |
| FCF margin (%) | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - |
Profitability | |||||||
| ROA | - | 7.74% | 6.71% | - | 14.2% | 13.8% | 12.6% |
| ROE | - | 8.49% | 7.77% | - | 17.4% | 17.5% | 16.4% |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | - | 5.05% | 3.75% | - | 20.59% | 16.99% | 15.94% |
| CAPEX / EBITDA (%) | - | 35.92% | 28.27% | - | 87.95% | 68.29% | 65.22% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - |
Items per share | |||||||
| Cash flow per share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 7.118 | 7.363 | - | 9.143 | 10.28 | 11.44 |
| Change | - | - | 3.45% | - | - | 12.42% | 11.33% |
| EPS 1 | 0.5771 | 0.585 | 0.5629 | 1.152 | 1.593 | 1.8 | 1.871 |
| Change | - | 1.36% | -3.78% | 104.76% | 38.21% | 13% | 3.97% |
| Nbr of stocks (in thousands) | 156,800 | 161,137 | 161,582 | 161,162 | 161,162 | 161,162 | 161,162 |
| Announcement Date | 4/23/23 | 4/11/24 | 4/17/25 | 4/13/26 | - | - | - |
1CNY
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 17.5x | 15.5x |
| PBR | 3.04x | 2.71x |
| EV / Sales | 3.42x | 3.19x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
27.82CNY
Average target price
47.86CNY
Spread / Average Target
+72.02%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- 001316 Stock
- Financials Lubair Aviation Technology Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
