A

AECC Aviation Power Co Ltd
SSE:600893

Watchlist Manager
AECC Aviation Power Co Ltd
SSE:600893
Watchlist
Price: 38.34 CNY -0.7% Market Closed
Market Cap: 94.7B CNY

Relative Value

The Relative Value of one AECC Aviation Power Co Ltd stock under the Base Case scenario is 94.58 CNY. Compared to the current market price of 38.34 CNY, AECC Aviation Power Co Ltd is Undervalued by 59%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
94.58 CNY
Undervaluation 59%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
49
Median 3Y
2.6
Median 5Y
3
Industry
3.9
Forward
2.1
vs History
39
vs Industry
14
Median 3Y
87.5
Median 5Y
88.5
Industry
33.2
Forward
66.8
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-8.7
Industry
22.6
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-13.6
Industry
31.1
vs History
68
vs Industry
44
Median 3Y
2.8
Median 5Y
2.8
Industry
3.6
vs History
58
vs Industry
44
Median 3Y
3.1
Median 5Y
3.2
Industry
3.8
Forward
2.7
vs History
47
vs Industry
17
Median 3Y
29.1
Median 5Y
29.1
Industry
12.7
vs History
58
vs Industry
9
Median 3Y
95.8
Median 5Y
85.2
Industry
22.2
Forward
32.2
vs History
58
vs Industry
11
Median 3Y
95.8
Median 5Y
85.2
Industry
28.6
Forward
71.9
vs History
vs Industry
Median 3Y
-13.2
Median 5Y
-10.1
Industry
24.3
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-9.4
Industry
32.4
vs History
65
vs Industry
50
Median 3Y
1.7
Median 5Y
1.8
Industry
2.6

Multiples Across Competitors

Competitors Multiples
AECC Aviation Power Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
AECC Aviation Power Co Ltd
SSE:600893
102.9B CNY 2.4 91.5 78.9 78.9
US
Raytheon Technologies Corp
NYSE:RTX
173.2B USD 2.1 36.3 19.9 34.2
US
RTX Corp
LSE:0R2N
172.7B USD 2.1 36.2 19.8 34.1
NL
Airbus SE
PAR:AIR
133.3B EUR 1.9 31.5 16.4 25.9
US
Boeing Co
NYSE:BA
121.2B USD 1.8 -10.2 -16.4 -13.6
FR
Safran SA
PAR:SAF
104.5B EUR 3.8 -156.7 19.2 25.9
US
Lockheed Martin Corp
NYSE:LMT
110B USD 1.5 20.6 14.7 17.9
UK
Rolls-Royce Holdings PLC
LSE:RR
67.7B GBP 3.6 26.9 19.4 24.1
US
TransDigm Group Inc
NYSE:TDG
75.5B USD 9.3 45.9 23.5 25.5
US
General Dynamics Corp
NYSE:GD
70.8B USD 1.5 18.7 13.4 15.9
US
Northrop Grumman Corp
NYSE:NOC
70.3B USD 1.7 16.8 14 18.5
P/E Multiple
Earnings Growth PEG
CN
A
AECC Aviation Power Co Ltd
SSE:600893
Average P/E: 36.1
91.5
18%
5.1
US
Raytheon Technologies Corp
NYSE:RTX
36.3
28%
1.3
US
RTX Corp
LSE:0R2N
36.2
28%
1.3
NL
Airbus SE
PAR:AIR
31.5
24%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -10.2 N/A N/A
FR
Safran SA
PAR:SAF
Negative Multiple: -156.7 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20.6
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
26.9
-2%
N/A
US
TransDigm Group Inc
NYSE:TDG
45.9
24%
1.9
US
General Dynamics Corp
NYSE:GD
18.7
10%
1.9
US
Northrop Grumman Corp
NYSE:NOC
16.8
3%
5.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
A
AECC Aviation Power Co Ltd
SSE:600893
Average EV/EBITDA: 23.9
78.9
47%
1.7
US
Raytheon Technologies Corp
NYSE:RTX
19.9
16%
1.2
US
RTX Corp
LSE:0R2N
19.8
16%
1.2
NL
Airbus SE
PAR:AIR
16.4
19%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -16.4 N/A N/A
FR
Safran SA
PAR:SAF
19.2
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.7
10%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
19.4
7%
2.8
US
TransDigm Group Inc
NYSE:TDG
23.5
12%
2
US
General Dynamics Corp
NYSE:GD
13.4
8%
1.7
US
Northrop Grumman Corp
NYSE:NOC
14
5%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
A
AECC Aviation Power Co Ltd
SSE:600893
Average EV/EBIT: 30.1
78.9
23%
3.4
US
Raytheon Technologies Corp
NYSE:RTX
34.2
27%
1.3
US
RTX Corp
LSE:0R2N
34.1
27%
1.3
NL
Airbus SE
PAR:AIR
25.9
28%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -13.6 N/A N/A
FR
Safran SA
PAR:SAF
25.9
16%
1.6
US
Lockheed Martin Corp
NYSE:LMT
17.9
12%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
24.1
4%
6
US
TransDigm Group Inc
NYSE:TDG
25.5
12%
2.1
US
General Dynamics Corp
NYSE:GD
15.9
10%
1.6
US
Northrop Grumman Corp
NYSE:NOC
18.5
5%
3.7