AECC Aviation Power Co.,Ltd Website

AECC Aviation Power Co.,Ltd

SHSE-600893

Basic

  • Market Cap

    CN¥100.04B

  • EV

    CN¥109.72B

  • Shares Out

    2,665.59M

  • Revenue

    CN¥43.86B

  • Employees

    31,450

Margins

  • Gross

    10.17%

  • EBITDA

    8.34%

  • Operating

    4.12%

  • Pre-Tax

    4.14%

  • Net

    3.39%

  • FCF

    -32.27%

Returns (5Yr Avg)

  • ROA

    1.61%

  • ROTA

    3.46%

  • ROE

    3.25%

  • ROCE

    3.49%

  • ROIC

    2.18%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥42.16

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥3,287.16M

  • Net Debt

    CN¥4,942.64M

  • Debt/Equity

    0.19

  • EBIT/Interest

    5.6

Growth (CAGR)

  • Rev 3Yr

    14.88%

  • Rev 5Yr

    13.13%

  • Rev 10Yr

    4.41%

  • Dil EPS 3Yr

    11.73%

  • Dil EPS 5Yr

    3.01%

  • Dil EPS 10Yr

    4.13%

  • Rev Fwd 2Yr

    21.36%

  • EBITDA Fwd 2Yr

    17.96%

  • EPS Fwd 2Yr

    20.04%

  • EPS LT Growth Est

    17%

Dividends

  • Yield

  • Payout

    27.89%

  • DPS

    CN¥0.16

  • DPS Growth 3Yr

    7.17%

  • DPS Growth 5Yr

    2.42%

  • DPS Growth 10Yr

    6.78%

  • DPS Growth Fwd 2Yr

    17.92%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

24,915.5

28,265.5

33,665.2

36,570.3

43,103.1

43,225

Other Revenues, Total

295

367.1

437

526.9

630.7

630.7

Total Revenues

25,210.5

28,632.6

34,102.2

37,097.1

43,733.9

43,855.7

Total Revenues % Chg.

9.1%

13.6%

19.1%

8.8%

17.9%

15.9%

Cost of Goods Sold, Total

21,400.6

24,921.7

30,461.4

33,403.7

39,266.2

39,394.7

Gross Profit

3,809.9

3,710.9

3,640.8

3,693.4

4,467.7

4,461

Selling General & Admin Expenses, Total

1,953.6

1,723.8

2,105

1,839.7

2,043.3

1,965.3

Provision for Bad Debts

19.6

82.8

45.1

97.6

52.7

57.8

R&D Expenses

420.1

447

472.8

710.5

553.4

530.5

Other Operating Expenses

79.9

62.8

69.9

123.7

196.9

100.6

Other Operating Expenses, Total

2,473.2

2,316.4

2,692.8

2,771.5

2,846.4

2,654.1

Operating Income

1,336.6

1,394.5

948

922

1,621.3

1,806.9

Interest Expense, Total

-418.1

-257.4

-142.3

-150.6

-296

-322.7

Interest And Investment Income

107.4

146.3

512

473.4

456.3

239.3

Net Interest Expenses

-310.8

-111.1

369.7

322.8

160.4

-83.5

Currency Exchange Gains (Loss)

16.4

-43.7

-21.4

88

19.8

19.8

Other Non Operating Income (Expenses)

-5.8

-12.2

-124.7

-27.5

-66.6

-63.4

EBT, Excl. Unusual Items

1,036.4

1,227.6

1,171.5

1,305.2

1,734.9

1,679.9

Gain (Loss) On Sale Of Investments

139

38

-28

31

-145

-32

Gain (Loss) On Sale Of Assets

-39.9

9.4

3.1

-11

-14.1

-14.1

Asset Writedown

-0.2

-83.7

-0.1

-30.9

-0.2

6.7

Other Unusual Items

210.7

218.4

260.9

262.7

133.1

173.3

EBT, Incl. Unusual Items

1,346.1

1,409.7

1,407.4

1,557.1

1,708.6

1,813.8

Income Tax Expense

237.2

243.7

176.3

205.7

189.6

216.5

Earnings From Continuing Operations

1,108.9

1,166.1

1,231.1

1,351.4

1,519

1,597.3

Minority Interest

-31.5

-20.1

-43.5

-84.1

-97.6

-109

Net Income

1,077.4

1,146

1,187.6

1,267.2

1,421.4

1,488.3

Net Income to Common Incl Extra Items

1,077.4

1,146

1,187.6

1,267.2

1,421.4

1,488.3

Net Income to Common Excl. Extra Items

1,077.4

1,146

1,187.6

1,267.2

1,421.4

1,488.3

Total Shares Outstanding

2,249.8

2,665.6

2,665.6

2,665.6

2,665.6

2,665.6

Weighted Avg. Shares Outstanding

2,244.6

2,338.7

2,639.2

2,640.1

2,681.9

2,594.1

Weighted Avg. Shares Outstanding Dil

2,244.6

2,338.7

2,639.2

2,640.1

2,681.9

2,594.1

EPS

0.5

0.5

0.5

0.5

0.5

0.6

EPS Diluted

0.5

0.5

0.5

0.5

0.5

0.6

EBITDA

2,821.9

2,946

2,537.4

2,732.1

3,463.6

3,657.2

Effective Tax Rate

17.6%

17.3%

12.5%

13.2%

11.1%

11.9%