XSHE300696
Market cap557mUSD
Jan 10, Last price
13.95CNY
1D
-3.06%
1Q
-13.68%
IPO
56.57%
Name
Chengdu ALD Aviation Manufacturing Corp
Chart & Performance
Profile
Chengdu ALD Aviation Manufacturing Corporation engages in the research, development, manufacture, and sale of aircraft parts, aero-engine parts, and aerospace large structural parts in China. The company also offers special process products; and assemble parts, such as bush, bearing and spline, and structural parts. In addition, it provides mounting vehicles, electromechanical simulators, jacks, and other ground support equipment. Chengdu ALD Aviation Manufacturing Corporation was founded in 2004 and is based in Chengdu, 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 | 349,714 -37.69% | 561,228 -8.60% | |||||||
Cost of revenue | 299,916 | 299,500 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 49,798 | 261,727 | |||||||
NOPBT Margin | 14.24% | 46.63% | |||||||
Operating Taxes | 12,357 | 33,933 | |||||||
Tax Rate | 24.81% | 12.97% | |||||||
NOPAT | 37,441 | 227,794 | |||||||
Net income | 68,856 -67.62% | 212,630 -16.62% | |||||||
Dividends | (58,631) | (48,859) | |||||||
Dividend yield | 1.12% | 0.63% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 10,000 | 3,930 | |||||||
Long-term debt | 53,796 | 57,786 | |||||||
Deferred revenue | 23,637 | 25,840 | |||||||
Other long-term liabilities | |||||||||
Net debt | (634,538) | (591,805) | |||||||
Cash flow | |||||||||
Cash from operating activities | 450,173 | ||||||||
CAPEX | (76,622) | ||||||||
Cash from investing activities | (203,421) | 8,451 | |||||||
Cash from financing activities | (53,121) | ||||||||
FCF | 346,123 | (161,947) | |||||||
Balance | |||||||||
Cash | 989,665 | 653,521 | |||||||
Long term investments | (291,331) | ||||||||
Excess cash | 680,848 | 625,460 | |||||||
Stockholders' equity | 961,095 | 1,064,741 | |||||||
Invested Capital | 1,275,974 | 1,309,170 | |||||||
ROIC | 2.90% | 20.57% | |||||||
ROCE | 2.54% | 13.53% | |||||||
EV | |||||||||
Common stock shares outstanding | 299,373 | 293,156 | |||||||
Price | 17.41 -34.38% | 26.53 -38.70% | |||||||
Market cap | 5,212,087 -32.98% | 7,777,442 -36.58% | |||||||
EV | 4,577,549 | 7,185,637 | |||||||
EBITDA | 94,164 | 301,001 | |||||||
EV/EBITDA | 48.61 | 23.87 | |||||||
Interest | 1,229 | 1,516 | |||||||
Interest/NOPBT | 2.47% | 0.58% |