AECC Aviation Power Co.,Ltd (600893)

Basic

  • Market Cap

    CN¥93.51B

  • EV

    CN¥103.84B

  • 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%

  • ROTA

    3.42%

  • ROE

    3.2%

  • ROCE

    3.6%

  • ROIC

    2.39%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥46.72

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥5,774.87M

  • Net Debt

    CN¥6,910.18M

  • Debt/Equity

    0.3

  • EBIT/Interest

    4.93

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

    36%

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 '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

367.1

437

526.9

526.9

Total Revenues

23,102

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

1,839.7

1,939.9

Provision for Bad Debts

141

19.6

82.8

45.1

97.6

32.2

R&D Expenses

448.1

420.1

447

472.8

710.5

753.7

Other Operating Expenses

90

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

922

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

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

88

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

38

-28

31

-83

Gain (Loss) On Sale Of Assets

-3.8

-39.9

9.4

3.1

-11

-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

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

1,187.6

1,267.8

1,330.3

Net Income to Common Incl Extra Items

1,063.9

1,077.4

1,146

1,187.6

1,267.8

1,330.3

Net Income to Common Excl. Extra Items

1,063.9

1,077.4

1,146

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

2,537.4

2,617.4

2,946.1