Avicopter PLC
SSE:600038
Intrinsic Value
The intrinsic value of one Avicopter PLC stock under the Base Case scenario is 61.99 CNY. Compared to the current market price of 37.37 CNY, Avicopter PLC is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Avicopter PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Avicopter PLC
Balance Sheet Decomposition
Avicopter PLC
Current Assets | 45B |
Cash & Short-Term Investments | 6.2B |
Receivables | 19.4B |
Other Current Assets | 19.4B |
Non-Current Assets | 7.7B |
Long-Term Investments | 773.5m |
PP&E | 5.5B |
Intangibles | 1B |
Other Non-Current Assets | 458.9m |
Free Cash Flow Analysis
Avicopter PLC
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Avicopter PLC
Revenue
|
24.9B
CNY
|
Cost of Revenue
|
-22.6B
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-1.8B
CNY
|
Operating Income
|
516.1m
CNY
|
Other Expenses
|
-8.9m
CNY
|
Net Income
|
507.3m
CNY
|
Profitability Score
Profitability Due Diligence
Avicopter PLC's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Avicopter PLC's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Avicopter PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Avicopter PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Avicopter PLC
According to Wall Street analysts, the average 1-year price target for Avicopter PLC is 48.75 CNY with a low forecast of 44.95 CNY and a high forecast of 53.64 CNY.
Dividends
Current shareholder yield for Avicopter PLC is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Avicopter PLC stock under the Base Case scenario is 61.99 CNY.
Compared to the current market price of 37.37 CNY, Avicopter PLC is Undervalued by 40%.