Citic Offshore Helicopter Co Ltd
SZSE:000099
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (32.8), the stock would be worth ¥21.12 (17% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 28.1 | ¥18.1 |
0%
|
| 3-Year Average | 32.8 | ¥21.12 |
+17%
|
| 5-Year Average | 21.7 | ¥14 |
-23%
|
| Industry Average | 19.7 | ¥12.66 |
-30%
|
| Country Average | 28.8 | ¥18.56 |
+3%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥13.1B
|
/ |
Jan 2026
¥462.5m
|
= |
|
|
¥13.1B
|
/ |
Dec 2026
¥1.1B
|
= |
|
|
¥13.1B
|
/ |
Dec 2027
¥1.2B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| CN |
C
|
Citic Offshore Helicopter Co Ltd
SZSE:000099
|
14B CNY | 28.1 | 45.5 | |
| US |
|
FedEx Corp
NYSE:FDX
|
92.2B USD | 10 | 20.6 | |
| US |
|
United Parcel Service Inc
NYSE:UPS
|
89.3B USD | 9.2 | 16 | |
| DK |
|
DSV A/S
CSE:DSV
|
403.8B DKK | 24.6 | 49.9 | |
| DE |
|
Deutsche Post AG
XETRA:DPW
|
53.3B EUR | 5.3 | 9.9 | |
| CN |
|
S.F. Holding Co Ltd
SZSE:002352
|
184B CNY | 12.3 | 16.6 | |
| US |
|
CH Robinson Worldwide Inc
NASDAQ:CHRW
|
21.6B USD | 24.1 | 36.8 | |
| CN |
|
ZTO Express (Cayman) Inc
HKEX:2057
|
158.8B HKD | 11.5 | 15.4 | |
| US |
|
Expeditors International of Washington Inc
NYSE:EXPD
|
19.9B USD | 16.6 | 24.5 | |
| CN |
|
JD Logistics Inc
HKEX:2618
|
103.8B HKD | 10.6 | 13.6 | |
| CN |
|
J&T Global Express Ltd
F:J92
|
10.5B EUR | 25.3 | 61.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 16.3 |
| Median | 28.8 |
| 70th Percentile | 53.1 |
| Max | 49 021 |
Other Multiples
Citic Offshore Helicopter Co Ltd
Glance View
Citic Offshore Helicopter Co. Ltd, a leading player in China's aviation sector, has carved a niche for itself in the specialized field of offshore helicopter transportation. The company emerged in an era when China was increasingly recognizing the importance of harnessing offshore energy resources. As oil and gas companies ventured further into the seas, they required reliable and efficient transport solutions to shuttle personnel and essential equipment between oil rigs and the mainland. Citic Offshore Helicopter seized this opportunity, establishing itself as a vital link in the logistical chain necessary for offshore energy exploration and production. Leveraging a fleet of advanced helicopters, the company adeptly supports these complex operations, offering services characterized by precision, safety, and reliability in a challenging environment. At the heart of Citic Offshore Helicopter's business model is its ability to generate revenue through contracts with major oil and gas producers. These contracts are typically long-term, reflecting the enduring need for its services in the energy sector. In addition to its core offshore operations, the company has diversified its portfolio to include emergency medical services, aerial surveys, and VIP transport, essentially capitalizing on its established infrastructure and expertise in aviation. The breadth of its services ensures a steady stream of income, enabling the company to withstand the cyclical nature of the energy market while also expanding into emerging sectors. By continuing to focus on strategic diversification and maintaining high standards of safety and service, Citic Offshore Helicopter secures its position as an indispensable partner to its clients in China's growing offshore industry.