Company Valuation: Lubair Aviation Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,096 2,862 2,391 4,545 4,216 - -
Change - -7.56% -16.46% 90.1% -7.23% - -
Enterprise Value (EV) 3,096 2,862 2,391 4,545 4,216 4,216 4,216
Change - -7.56% -16.46% 90.1% -7.23% 0% 0%
P/E 34.2x 30.4x 26.3x 24.5x 16.4x 14.5x 14x
PBR - 2.5x 2.01x - 2.86x 2.55x 2.29x
PEG - 22.32x -6.95x 0x 0.4x 1.1x 3.53x
Capitalization / Revenue - 3.47x 2.63x - 3.22x 3x 2.8x
EV / Revenue - 0x 0x - 3.22x 3x 2.8x
EV / EBITDA - 0x 0x - 13.7x 12x 11.5x
EV / EBIT - 0x 0x - 14.2x 12.7x 12.1x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.5771 0.585 0.5629 1.152 1.593 1.8 1.871
Distribution rate - - - - - - -
Net sales 1 - 825.7 909.4 - 1,311 1,407 1,506
EBITDA 1 - 116.1 120.6 - 307 350 368
EBIT 1 - 111.5 121.8 - 297 333 349
Net income 1 79.18 92.36 88.52 183.9 257 290 302
Net Debt - - - - - - -
Reference price 2 19.74 17.76 14.80 28.20 26.16 26.16 26.16
Nbr of stocks (in thousands) 156,800 161,137 161,582 161,162 161,162 - -
Announcement Date 4/23/23 4/11/24 4/17/25 4/13/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.42x - - - 630M
36.07x6.64x27.8x0.57% 326B
32.11x3x17.79x1.47% 261B
26.79x1.79x13.25x1.71% 177B
31.53x4.61x19.29x1.08% 150B
-523.45x1.78x40.68x-.--% 150B
31.76x3.48x15.76x1.3% 148B
18.15x1.75x12.5x2.54% 127B
20.25x1.72x14.04x1.84% 92.99B
40.1x9.05x28.08x0.24% 88.12B
Average -27.03x 3.76x 21.02x 1.2% 152.09B
Weighted average by Cap. -24.11x 3.89x 21.54x 1.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Lubair Aviation Technology Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Lubair Aviation Technology Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Lubair Aviation Technology Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Lubair Aviation Technology Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 001316 Stock
  4. Valuation Lubair Aviation Technology Co., Ltd.