AVIC Jonhon Optronic Technology Co.,Ltd. (002179)

Basic

  • Market Cap

    CN¥84.17B

  • EV

    CN¥78.83B

  • Shares Out

    2,119.51M

  • Revenue

    CN¥18.74B

  • Employees

    —

Margins

  • Gross

    37.01%

  • EBITDA

    19.74%

  • Operating

    17.89%

  • Pre-Tax

    19.74%

  • Net

    17.74%

  • FCF

    -2.11%

Returns (5Yr Avg)

  • ROA

    5.69%

  • ROE

    15.14%

  • ROCE

    15.34%

  • ROIC

    18.07%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥55.46

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥9.06

  • Earnings (Dil)

    CN¥1.57

  • FCF

    -CN¥0.19

  • Book Value

    CN¥9.62

Growth (CAGR)

  • Rev 3Yr

    23.57%

  • Rev 5Yr

    19.67%

  • Rev 10Yr

    23.4%

  • Dil EPS 3Yr

    31.26%

  • Dil EPS 5Yr

    26.88%

  • Dil EPS 10Yr

    28.79%

  • Rev Fwd 2Yr

    23.69%

  • EBITDA Fwd 2Yr

    20.03%

  • EPS Fwd 2Yr

    21.58%

  • EPS LT Growth Est

    25%

Dividends

  • Yield

    —

  • Payout

    26.31%

  • DPS

    CN¥0.42

  • DPS Growth 3Yr

    72.52%

  • DPS Growth 5Yr

    52.86%

  • DPS Growth 10Yr

    32.69%

  • DPS Growth Fwd 2Yr

    21.64%

Select a metric from the list below to chart it

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

Revenues

7,518.0

8,798.7

9,849.1

12,245.9

15,132.3

18,037.4

Other Revenues, Total

298.0

360.1

456.1

620.9

705.8

705.8

Total Revenues

7,816.0

9,158.8

10,305.2

12,866.9

15,838.1

18,743.2

Total Revenues % Chg.

22.9%

17.2%

12.5%

24.9%

23.1%

21.4%

Cost of Goods Sold, Total

5,351.1

6,231.6

6,713.2

8,321.0

10,259.3

11,807.0

Gross Profit

2,464.9

2,927.3

3,592.0

4,545.9

5,578.8

6,936.2

Selling General & Admin Expenses, Total

737.2

761.1

906.9

1,081.2

1,251.7

1,527.3

Provision for Bad Debts

35.3

41.8

43.9

-32.8

52.6

126.1

R&D Expenses

660.3

917.7

960.5

1,303.9

1,594.8

1,820.4

Other Operating Expenses

-34.1

32.2

27.5

-47.6

67.1

109.6

Other Operating Expenses, Total

1,398.6

1,752.8

1,938.9

2,304.7

2,966.2

3,583.4

Operating Income

1,066.3

1,174.5

1,653.2

2,241.2

2,612.6

3,352.8

Interest Expense, Total

-57.5

-94.6

-48.0

-42.4

-37.9

-39.7

Interest And Investment Income

50.5

65.3

72.2

135.9

197.2

294.9

Net Interest Expenses

-7.0

-29.3

24.2

93.6

159.3

255.2

Currency Exchange Gains (Loss)

53.8

25.1

-83.0

-43.9

157.3

157.3

Other Non Operating Income (Expenses)

-15.1

-3.1

-8.4

22.0

-9.6

-170.7

EBT, Excl. Unusual Items

1,098.0

1,167.1

1,585.9

2,312.9

2,919.6

3,594.5

Gain (Loss) On Sale Of Investments

—

—

0.0

4.7

7.0

-11.5

Gain (Loss) On Sale Of Assets

—

0.6

—

0.1

0.1

0.4

Asset Writedown

-1.1

-4.2

-2.3

-9.3

-7.5

-19.2

Other Unusual Items

17.8

91.0

97.4

-40.9

134.9

134.9

EBT, Incl. Unusual Items

1,114.7

1,254.4

1,681.1

2,267.5

3,054.0

3,699.1

Income Tax Expense

107.7

91.8

149.7

141.7

153.0

200.2

Earnings From Continuing Operations

1,007.0

1,162.6

1,531.4

2,125.8

2,901.0

3,498.9

Minority Interest

-55.4

-91.5

-92.3

-134.8

-183.9

-173.1

Net Income

951.6

1,071.1

1,439.1

1,991.0

2,717.1

3,325.8

Net Income to Common Incl Extra Items

951.6

1,071.1

1,439.1

1,991.0

2,717.1

3,325.8

Net Income to Common Excl. Extra Items

951.6

1,071.1

1,439.1

1,991.0

2,717.1

3,325.8

Total Shares Outstanding

1,871.4

1,947.2

2,003.1

2,048.7

2,067.7

2,067.6

Weighted Avg. Shares Outstanding

1,862.2

1,870.6

1,946.5

1,985.4

2,047.9

2,067.8

Weighted Avg. Shares Outstanding Dil

1,862.2

1,872.9

1,954.7

2,009.3

2,055.9

2,122.5

EPS

0.5

0.6

0.7

1.0

1.3

1.6

EPS Diluted

0.5

0.6

0.7

1.0

1.3

1.6

EBITDA

1,239.1

1,359.2

1,855.7

2,481.4

2,913.6

3,699.4