XSHE300581
Market cap756mUSD
Jan 10, Last price
10.08CNY
1D
-3.08%
1Q
9.92%
Jan 2017
56.77%
IPO
205.45%
Name
XiAn ChenXi Aviation Technology Corp Ltd
Chart & Performance
Profile
Xi'an ChenXi Aviation Technology Corp., Ltd. engages in the research and development, production, and sale of aviation mechanical and electrical products. The company offers aviation inertial navigation products, such as flexible, fiber, laser, and piezoelectric strapdown inertial integrated navigation system; navigation computer components; aero-engine electronic products: aero-engine parameter collectors; and aero-engine electronic control systems. It also provides unmanned aerial vehicles; and aviation related professional technical services. Xi'an ChenXi Aviation Technology Corp., Ltd. was founded in 2000 and is based in Xi'an, 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 | 233,350 0.12% | 233,082 3.97% | |||||||
Cost of revenue | 169,105 | 180,626 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 64,245 | 52,456 | |||||||
NOPBT Margin | 27.53% | 22.51% | |||||||
Operating Taxes | 1,288 | 2,931 | |||||||
Tax Rate | 2.00% | 5.59% | |||||||
NOPAT | 62,957 | 49,525 | |||||||
Net income | 5,754 -83.87% | 35,679 33.52% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 539 | ||||||||
Long-term debt | 255 | 559 | |||||||
Deferred revenue | 1,017 | 1,628 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (232,393) | (344,313) | |||||||
Cash flow | |||||||||
Cash from operating activities | (85,416) | 23,063 | |||||||
CAPEX | (29,398) | ||||||||
Cash from investing activities | 115,261 | ||||||||
Cash from financing activities | 243,838 | ||||||||
FCF | (63,851) | 29,317 | |||||||
Balance | |||||||||
Cash | 232,648 | 345,411 | |||||||
Long term investments | 1 | ||||||||
Excess cash | 220,981 | 333,757 | |||||||
Stockholders' equity | 970,247 | 790,434 | |||||||
Invested Capital | 813,211 | 679,743 | |||||||
ROIC | 8.43% | 7.34% | |||||||
ROCE | 6.21% | 5.17% | |||||||
EV | |||||||||
Common stock shares outstanding | 548,018 | 540,110 | |||||||
Price | 9.83 -4.66% | 10.31 -30.10% | |||||||
Market cap | 5,387,020 -3.26% | 5,568,534 -28.17% | |||||||
EV | 5,154,627 | 5,224,221 | |||||||
EBITDA | 79,683 | 65,841 | |||||||
EV/EBITDA | 64.69 | 79.35 | |||||||
Interest | 36 | 59 | |||||||
Interest/NOPBT | 0.06% | 0.11% |