
Avic Shenyang Aircraft Co Ltd
SSE:600760

Intrinsic Value
The intrinsic value of one
Avic Shenyang Aircraft Co Ltd
stock under the Base Case scenario is
60.64
CNY.
Compared to the current market price of 44.04 CNY,
Avic Shenyang Aircraft Co Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Avic Shenyang Aircraft Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Avic Shenyang Aircraft Co Ltd
Balance Sheet Decomposition
Avic Shenyang Aircraft Co Ltd
Current Assets | 43.6B |
Cash & Short-Term Investments | 8.9B |
Receivables | 17.4B |
Other Current Assets | 17.2B |
Non-Current Assets | 9.6B |
Long-Term Investments | 602.6m |
PP&E | 6.5B |
Intangibles | 1.6B |
Other Non-Current Assets | 864m |
Free Cash Flow Analysis
Avic Shenyang Aircraft Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Avic Shenyang Aircraft Co Ltd
Revenue
|
36.9B
CNY
|
Cost of Revenue
|
-32.6B
CNY
|
Gross Profit
|
4.3B
CNY
|
Operating Expenses
|
-1.8B
CNY
|
Operating Income
|
2.5B
CNY
|
Other Expenses
|
-60.4m
CNY
|
Net Income
|
2.5B
CNY
|
Profitability Score
Profitability Due Diligence
Avic Shenyang Aircraft Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Avic Shenyang Aircraft Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Avic Shenyang Aircraft Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Avic Shenyang Aircraft Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Avic Shenyang Aircraft Co Ltd
According to Wall Street analysts, the average 1-year price target for
Avic Shenyang Aircraft Co Ltd
is 57.33 CNY
with a low forecast of 53.33 CNY and a high forecast of 61.98 CNY.
Dividends
Current shareholder yield for Avic Shenyang Aircraft Co Ltd 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
Avic Shenyang Aircraft Co Ltd
stock under the Base Case scenario is
60.64
CNY.
Compared to the current market price of 44.04 CNY,
Avic Shenyang Aircraft Co Ltd
is
Undervalued by 27%.