AVIC Jonhon Optronic Technology Co.,Ltd. Website

AVIC Jonhon Optronic Technology Co.,Ltd.

SZSE-002179

Basic

  • Market Cap

    CN¥81.4B

  • EV

    CN¥74.86B

  • Shares Out

    2,119.12M

  • Revenue

    CN¥18.75B

  • Employees

    17,679

Margins

  • Gross

    36.1%

  • EBITDA

    18.15%

  • Operating

    16.05%

  • Pre-Tax

    18.46%

  • Net

    16.52%

  • FCF

    5.67%

Returns (5Yr Avg)

  • ROA

    9.07%

  • ROTA

    16.36%

  • ROE

    15.91%

  • ROCE

    16.1%

  • ROIC

    18.71%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥50.25

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    CN¥9,030.51M

  • Net Debt

    -CN¥8,089.41M

  • Debt/Equity

    0.04

  • EBIT/Interest

    83.07

Growth (CAGR)

  • Rev 3Yr

    16.38%

  • Rev 5Yr

    17.15%

  • Rev 10Yr

    20.89%

  • Dil EPS 3Yr

    14.1%

  • Dil EPS 5Yr

    21.63%

  • Dil EPS 10Yr

    26.34%

  • Rev Fwd 2Yr

    17.67%

  • EBITDA Fwd 2Yr

    16.67%

  • EPS Fwd 2Yr

    17.81%

  • EPS LT Growth Est

    15%

Dividends

  • Yield

    —

  • Payout

    39.88%

  • DPS

    CN¥0.6

  • DPS Growth 3Yr

    39.76%

  • DPS Growth 5Yr

    61.33%

  • DPS Growth 10Yr

    28.21%

  • DPS Growth Fwd 2Yr

    6.58%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Jan '22

Jan '23

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Jan '22
Jan '23
Dec '23
LTM

Operating Revenues

8,798.7

9,849.1

12,245.9

15,132.3

19,296

17,967.4

Other Revenues, Total

360.1

456.1

620.9

705.8

778.4

778.4

Total Revenues

9,158.8

10,305.2

12,866.9

15,838.1

20,074.4

18,745.8

Total Revenues % Chg.

17.2%

12.5%

24.9%

23.1%

26.7%

8.9%

Cost of Goods Sold, Total

6,231.6

6,713.2

8,321

10,259.3

12,623.1

11,978.2

Gross Profit

2,927.3

3,592

4,545.9

5,578.8

7,451.3

6,767.6

Selling General & Admin Expenses, Total

761.1

906.9

1,081.2

1,251.7

1,783.1

1,565.8

Provision for Bad Debts

41.8

43.9

-32.8

52.6

88

76.9

R&D Expenses

—

—

—

917.7

960.5

1,303.9

1,594.8

2,192.2

2,080.8

Other Operating Expenses

32.2

27.5

-47.6

67.1

85.9

35.2

Other Operating Expenses, Total

1,752.8

1,938.9

2,304.7

2,966.2

4,149.1

3,758.7

Operating Income

1,174.5

1,653.2

2,241.2

2,612.6

3,302.2

3,008.9

Interest Expense, Total

-94.6

-48

-42.4

-37.9

-37.5

-36.2

Interest And Investment Income

65.3

72.2

135.9

197.2

362.2

325

Net Interest Expenses

-29.3

24.2

93.6

159.3

324.7

288.8

Currency Exchange Gains (Loss)

25.1

-83

-43.9

157.3

10.1

10.1

Other Non Operating Income (Expenses)

-3.1

-8.4

22

31.3

-10.3

6.2

EBT, Excl. Unusual Items

1,167.1

1,585.9

2,312.9

2,960.4

3,626.7

3,314

Gain (Loss) On Sale Of Investments

—

—

—

—

0

4.7

7

-13.6

-10.9

Gain (Loss) On Sale Of Assets

—

0.6

—

0.1

0.1

0.4

0.4

Asset Writedown

—

—

—

—

-4.2

-2.3

-9.3

-7.5

-2.2

34.1

Other Unusual Items

91

97.4

-40.9

94

122.4

122.4

EBT, Incl. Unusual Items

1,254.4

1,681.1

2,267.5

3,054

3,733.8

3,459.9

Income Tax Expense

91.8

149.7

141.7

152

198

173.1

Earnings From Continuing Operations

1,162.6

1,531.4

2,125.8

2,902.1

3,535.8

3,286.8

Minority Interest

-91.5

-92.3

-134.8

-184.1

-196.5

-190

Net Income

1,071.1

1,439.1

1,991

2,718

3,339.3

3,096.9

Net Income to Common Incl Extra Items

1,071.1

1,439.1

1,991

2,718

3,339.3

3,096.9

Net Income to Common Excl. Extra Items

1,071.1

1,439.1

1,991

2,718

3,339.3

3,096.9

Total Shares Outstanding

1,947.2

2,003.1

2,048.7

2,121.6

2,039.7

2,060

Weighted Avg. Shares Outstanding

1,870.6

1,946.5

1,985.4

2,066.6

2,066

2,058.4

Weighted Avg. Shares Outstanding Dil

1,872.9

1,954.7

2,009.3

2,070.8

2,138.5

2,139.8

EPS

0.6

0.7

1

1.3

1.6

1.5

EPS Diluted

0.6

0.7

1

1.3

1.6

1.4

EBITDA

1,359.2

1,855.7

2,481.4

2,924.9

3,679.6

3,402.6

Effective Tax Rate

7.3%

8.9%

6.3%

5%

5.3%

5%