AECC Aviation Power Co.,Ltd (600893)

Basic

  • Market Cap

    CN¥96.33B

  • EV

    CN¥106.66B

  • Shares Out

    2,665.59M

  • Revenue

    CN¥40.99B

  • Employees

    33,113

Margins

  • Gross

    10.36%

  • EBITDA

    7.19%

  • Operating

    2.86%

  • Pre-Tax

    4.05%

  • Net

    3.25%

  • FCF

    -28.88%

Returns (5Yr Avg)

  • ROA

    1.16%

  • ROE

    3.2%

  • ROCE

    3.6%

  • ROIC

    2.39%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥46.72

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥15.73

  • Earnings (Dil)

    CN¥0.51

  • FCF

    -CN¥4.54

  • Book Value

    CN¥14.65

Growth (CAGR)

  • Rev 3Yr

    13.71%

  • Rev 5Yr

    11.86%

  • Rev 10Yr

    9.47%

  • Dil EPS 3Yr

    -4.42%

  • Dil EPS 5Yr

    -1.31%

  • Dil EPS 10Yr

    4.98%

  • Rev Fwd 2Yr

    21.36%

  • EBITDA Fwd 2Yr

    13.48%

  • EPS Fwd 2Yr

    19.02%

  • EPS LT Growth Est

    37%

Dividends

  • Yield

    —

  • Payout

    28.41%

  • DPS

    CN¥0.15

  • DPS Growth 3Yr

    0.23%

  • DPS Growth 5Yr

    2.37%

  • DPS Growth 10Yr

    6%

  • DPS Growth Fwd 2Yr

    18.03%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

22,755.9

24,915.5

28,265.5

33,665.2

36,570.3

40,465.9

Other Revenues, Total

346.1

295.0

367.1

437.0

526.9

526.9

Total Revenues

23,102.0

25,210.5

28,632.6

34,102.2

37,097.1

40,992.8

Total Revenues % Chg.

2.4%

9.1%

13.6%

19.1%

8.8%

7.4%

Cost of Goods Sold, Total

19,337.6

21,400.6

24,921.7

30,461.4

33,403.7

36,746.2

Gross Profit

3,764.4

3,809.9

3,710.9

3,640.8

3,693.4

4,246.6

Selling General & Admin Expenses, Total

1,760.5

1,953.6

1,723.8

2,105.0

1,839.7

1,939.9

Provision for Bad Debts

141.0

19.6

82.8

45.1

97.6

32.2

R&D Expenses

448.1

420.1

447.0

472.8

710.5

753.7

Other Operating Expenses

90.0

79.9

62.8

69.9

123.7

349.7

Other Operating Expenses, Total

2,439.6

2,473.2

2,316.4

2,692.8

2,771.5

3,075.4

Operating Income

1,324.8

1,336.6

1,394.5

948.0

922.0

1,171.1

Interest Expense, Total

-457.9

-418.1

-257.4

-142.3

-150.6

-237.8

Interest And Investment Income

233.5

107.4

146.3

512.0

473.4

457.4

Net Interest Expenses

-224.4

-310.8

-111.1

369.7

322.8

219.6

Currency Exchange Gains (Loss)

35.2

16.4

-43.7

-21.4

88.0

88.0

Other Non Operating Income (Expenses)

-4.4

-5.8

-12.2

-124.7

-16.2

-132.4

EBT, Excl. Unusual Items

1,131.2

1,036.4

1,227.6

1,171.5

1,316.5

1,346.3

Gain (Loss) On Sale Of Investments

-12.5

139.0

38.0

-28.0

31.0

-83.0

Gain (Loss) On Sale Of Assets

-3.8

-39.9

9.4

3.1

-11.0

-15.6

Asset Writedown

-1.1

-0.2

-83.7

-0.1

-30.9

98.5

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

203.8

210.7

218.4

260.9

251.5

315.3

EBT, Incl. Unusual Items

1,317.6

1,346.1

1,409.7

1,407.4

1,557.1

1,661.6

Income Tax Expense

234.1

237.2

243.7

176.3

205.1

230.7

Earnings From Continuing Operations

1,083.6

1,108.9

1,166.1

1,231.1

1,352.0

1,430.8

Minority Interest

-19.6

-31.5

-20.1

-43.5

-84.2

-100.5

Net Income

1,063.9

1,077.4

1,146.0

1,187.6

1,267.8

1,330.3

Net Income to Common Incl Extra Items

1,063.9

1,077.4

1,146.0

1,187.6

1,267.8

1,330.3

Net Income to Common Excl. Extra Items

1,063.9

1,077.4

1,146.0

1,187.6

1,267.8

1,330.3

Total Shares Outstanding

2,249.8

2,249.8

2,665.6

2,665.6

2,665.6

2,665.6

Weighted Avg. Shares Outstanding

2,263.6

2,244.6

2,338.7

2,639.2

2,641.2

2,606.3

Weighted Avg. Shares Outstanding Dil

2,263.6

2,244.6

2,338.7

2,639.2

2,641.2

2,606.3

EPS

0.5

0.5

0.5

0.5

0.5

0.5

EPS Diluted

0.5

0.5

0.5

0.5

0.5

0.5

EBITDA

2,693.4

2,821.9

2,946.0

2,537.4

2,617.4

2,946.1