End-of-day quote
Shanghai S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
41.69
CNY
|
-5.12%
|
|
-4.82%
|
+8.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,124
|
36,966
|
47,335
|
27,358
|
22,713
|
30,501
|
-
|
-
|
Enterprise Value (EV)
1 |
24,359
|
34,524
|
44,221
|
26,430
|
22,713
|
30,501
|
30,501
|
30,501
|
P/E ratio
|
47.8
x
|
48.8
x
|
51.8
x
|
70.7
x
|
51.3
x
|
46.1
x
|
30.3
x
|
29.4
x
|
Yield
|
0.63%
|
0.62%
|
0.58%
|
0.42%
|
0.52%
|
0.48%
|
1.06%
|
0.48%
|
Capitalization / Revenue
|
1.78
x
|
1.88
x
|
2.17
x
|
1.4
x
|
0.97
x
|
1.07
x
|
0.89
x
|
0.78
x
|
EV / Revenue
|
1.78
x
|
1.88
x
|
2.17
x
|
1.4
x
|
0.97
x
|
1.07
x
|
0.89
x
|
0.78
x
|
EV / EBITDA
|
30.1
x
|
34.4
x
|
38.4
x
|
47.6
x
|
-
|
34.1
x
|
28.4
x
|
22.9
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.44
x
|
4.17
x
|
4.92
x
|
2.81
x
|
2.27
x
|
2.48
x
|
2.24
x
|
2.18
x
|
Nbr of stocks (in thousands)
|
589,477
|
589,477
|
589,477
|
589,477
|
589,477
|
731,606
|
-
|
-
|
Reference price
2 |
47.71
|
62.71
|
80.30
|
46.41
|
38.53
|
41.69
|
41.69
|
41.69
|
Announcement Date
|
3/30/20
|
3/30/21
|
3/30/22
|
3/15/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,795
|
19,655
|
21,790
|
19,473
|
23,330
|
28,411
|
34,206
|
39,175
|
EBITDA
1 |
933.8
|
1,075
|
1,234
|
574.8
|
-
|
894.4
|
1,073
|
1,330
|
EBIT
1 |
674
|
841.8
|
1,016
|
372.2
|
350.3
|
627.5
|
904
|
974.8
|
Operating Margin
|
4.27%
|
4.28%
|
4.66%
|
1.91%
|
1.5%
|
2.21%
|
2.64%
|
2.49%
|
Earnings before Tax (EBT)
1 |
679.5
|
834
|
1,015
|
383.3
|
351.4
|
631.6
|
909.8
|
971.7
|
Net income
1 |
588.2
|
757.7
|
913.2
|
387.1
|
442.7
|
607.3
|
862.6
|
932.2
|
Net margin
|
3.72%
|
3.85%
|
4.19%
|
1.99%
|
1.9%
|
2.14%
|
2.52%
|
2.38%
|
EPS
2 |
0.9979
|
1.285
|
1.549
|
0.6566
|
0.7510
|
0.9050
|
1.375
|
1.418
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3000
|
0.3880
|
0.4650
|
0.1970
|
0.2000
|
0.2000
|
0.4400
|
0.2000
|
Announcement Date
|
3/30/20
|
3/30/21
|
3/30/22
|
3/15/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
---|
Net sales
1 |
7,596
|
1,625
|
5,126
|
3,862
|
8,860
|
3,227
|
7,331
|
EBITDA
|
383.6
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
322.8
|
11.16
|
43.17
|
30.39
|
287.5
|
9.59
|
130.2
|
Operating Margin
|
4.25%
|
0.69%
|
0.84%
|
0.79%
|
3.24%
|
0.3%
|
1.78%
|
Earnings before Tax (EBT)
1 |
321.6
|
11.08
|
44.95
|
40.23
|
287.1
|
9.671
|
130.6
|
Net income
1 |
294.2
|
11.27
|
5.588
|
30.91
|
339.3
|
14.29
|
111.7
|
Net margin
|
3.87%
|
0.69%
|
0.11%
|
0.8%
|
3.83%
|
0.44%
|
1.52%
|
EPS
2 |
0.5000
|
0.0191
|
0.0100
|
0.0500
|
0.5800
|
0.0242
|
0.1900
|
Dividend per Share
2 |
0.4650
|
-
|
-
|
-
|
0.1970
|
-
|
-
|
Announcement Date
|
3/30/22
|
4/29/22
|
8/30/22
|
10/28/22
|
3/15/23
|
4/28/23
|
8/22/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
3,765
|
2,442
|
3,114
|
927
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.4%
|
8.92%
|
10.1%
|
4.09%
|
4.59%
|
5.79%
|
7.81%
|
7.77%
|
ROA (Net income/ Total Assets)
|
2.34%
|
2.88%
|
-
|
-
|
-
|
2.63%
|
3.11%
|
3.67%
|
Assets
1 |
25,180
|
26,317
|
-
|
-
|
-
|
23,136
|
27,780
|
25,434
|
Book Value Per Share
2 |
13.90
|
15.00
|
16.30
|
16.50
|
17.00
|
16.80
|
18.60
|
19.10
|
Cash Flow per Share
2 |
1.310
|
-1.160
|
2.460
|
-2.860
|
1.220
|
-0.5600
|
2.650
|
0.2900
|
Capex
1 |
89.5
|
160
|
133
|
136
|
197
|
302
|
294
|
407
|
Capex / Sales
|
0.57%
|
0.81%
|
0.61%
|
0.7%
|
0.84%
|
1.06%
|
0.86%
|
1.04%
|
Announcement Date
|
3/30/20
|
3/30/21
|
3/30/22
|
3/15/23
|
3/15/24
|
-
|
-
|
-
|
Last Close Price
41.69
CNY Average target price
46
CNY Spread / Average Target +10.34% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.20% | 4.21B | | +10.57% | 130B | | +2.20% | 111B | | +12.39% | 16.93B | | +6.16% | 16.28B | | +46.14% | 4.7B | | -19.10% | 3.8B | | 0.00% | 3.37B | | -25.14% | 1.48B | | +9.05% | 1.16B |
Commercial Aircraft Manufacturing
|