XSHE300424
Market cap494mUSD
Jan 10, Last price
14.76CNY
1D
-4.34%
1Q
6.03%
Jan 2017
-46.11%
IPO
43.44%
Name
Guangzhou Hangxin Aviation Technology Co Ltd
Chart & Performance
Profile
Guangzhou Hangxin Aviation Technology Co., Ltd. operates as a technology-oriented aviation company in the People's Republic of China. The company offers heavy and light maintenance, and component maintenance services; asset management services, such as aircraft project evaluation, asset disposal, aircraft teardown, design and manufacturing, engineering services, technical training, etc.; airborne equipment research and development; and aviation test equipment research and development. Guangzhou Hangxin Aviation Technology Co., Ltd. was founded in 1994 and is based in Guangzhou, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,578,631 13.01% | 1,396,917 20.41% | |||||||
Cost of revenue | 1,309,993 | 1,169,102 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 268,638 | 227,815 | |||||||
NOPBT Margin | 17.02% | 16.31% | |||||||
Operating Taxes | (5,966) | ||||||||
Tax Rate | |||||||||
NOPAT | 274,605 | 227,815 | |||||||
Net income | 24,035 -11.09% | 27,034 5.88% | |||||||
Dividends | (39,694) | (2,879) | |||||||
Dividend yield | 1.26% | 0.10% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 449,367 | 524,506 | |||||||
Long-term debt | 654,165 | 494,374 | |||||||
Deferred revenue | 6,304 | 8,724 | |||||||
Other long-term liabilities | 34,731 | 2,985 | |||||||
Net debt | 696,968 | 612,196 | |||||||
Cash flow | |||||||||
Cash from operating activities | 47,648 | 123,021 | |||||||
CAPEX | (92,008) | ||||||||
Cash from investing activities | (28,906) | ||||||||
Cash from financing activities | 28,856 | ||||||||
FCF | 787,119 | 187,951 | |||||||
Balance | |||||||||
Cash | 365,232 | 309,257 | |||||||
Long term investments | 41,332 | 97,426 | |||||||
Excess cash | 327,632 | 336,837 | |||||||
Stockholders' equity | 592,078 | 551,894 | |||||||
Invested Capital | 1,516,432 | 1,262,873 | |||||||
ROIC | 19.76% | 17.90% | |||||||
ROCE | 14.56% | 14.15% | |||||||
EV | |||||||||
Common stock shares outstanding | 239,895 | 239,894 | |||||||
Price | 13.10 11.02% | 11.80 -24.55% | |||||||
Market cap | 3,142,628 11.02% | 2,830,747 -24.55% | |||||||
EV | 3,857,093 | 3,453,684 | |||||||
EBITDA | 350,329 | 311,179 | |||||||
EV/EBITDA | 11.01 | 11.10 | |||||||
Interest | 53,423 | 41,460 | |||||||
Interest/NOPBT | 19.89% | 18.20% |