Citic Offshore Helicopter Co Ltd Intrinsic Valuation and Fundamental Analysis - Citic Offshore Helicopter Co Ltd - Alpha Spread
C

Citic Offshore Helicopter Co Ltd
SZSE:000099

Watchlist Manager
Citic Offshore Helicopter Co Ltd
SZSE:000099
Watchlist
Price: 14.52 CNY 2.47% Market Closed
Market Cap: 11.3B CNY
Have any thoughts about
Citic Offshore Helicopter Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Citic Offshore Helicopter Co Ltd stock under the Base Case scenario is 10.31 CNY. Compared to the current market price of 14.52 CNY, Citic Offshore Helicopter Co Ltd is Overvalued by 29%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
10.31 CNY
Overvaluation 29%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Citic Offshore Helicopter Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Citic Offshore Helicopter Co Ltd based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about Citic Offshore Helicopter Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Citic Offshore Helicopter Co Ltd

Provide an overview of the primary business activities
of Citic Offshore Helicopter Co Ltd.

What unique competitive advantages
does Citic Offshore Helicopter Co Ltd hold over its rivals?

What risks and challenges
does Citic Offshore Helicopter Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Citic Offshore Helicopter Co Ltd.

Provide P/S
for Citic Offshore Helicopter Co Ltd.

Provide P/E
for Citic Offshore Helicopter Co Ltd.

Provide P/OCF
for Citic Offshore Helicopter Co Ltd.

Provide P/FCFE
for Citic Offshore Helicopter Co Ltd.

Provide P/B
for Citic Offshore Helicopter Co Ltd.

Provide EV/S
for Citic Offshore Helicopter Co Ltd.

Provide EV/GP
for Citic Offshore Helicopter Co Ltd.

Provide EV/EBITDA
for Citic Offshore Helicopter Co Ltd.

Provide EV/EBIT
for Citic Offshore Helicopter Co Ltd.

Provide EV/OCF
for Citic Offshore Helicopter Co Ltd.

Provide EV/FCFF
for Citic Offshore Helicopter Co Ltd.

Provide EV/IC
for Citic Offshore Helicopter Co Ltd.

Show me price targets
for Citic Offshore Helicopter Co Ltd made by professional analysts.

What are the Revenue projections
for Citic Offshore Helicopter Co Ltd?

How accurate were the past Revenue estimates
for Citic Offshore Helicopter Co Ltd?

What are the Net Income projections
for Citic Offshore Helicopter Co Ltd?

How accurate were the past Net Income estimates
for Citic Offshore Helicopter Co Ltd?

What are the EPS projections
for Citic Offshore Helicopter Co Ltd?

How accurate were the past EPS estimates
for Citic Offshore Helicopter Co Ltd?

What are the EBIT projections
for Citic Offshore Helicopter Co Ltd?

How accurate were the past EBIT estimates
for Citic Offshore Helicopter Co Ltd?

Compare the revenue forecasts
for Citic Offshore Helicopter Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Citic Offshore Helicopter Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Citic Offshore Helicopter Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Citic Offshore Helicopter Co Ltd compared to its peers.

Compare the P/E ratios
of Citic Offshore Helicopter Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Citic Offshore Helicopter Co Ltd with its peers.

Analyze the financial leverage
of Citic Offshore Helicopter Co Ltd compared to its main competitors.

Show all profitability ratios
for Citic Offshore Helicopter Co Ltd.

Provide ROE
for Citic Offshore Helicopter Co Ltd.

Provide ROA
for Citic Offshore Helicopter Co Ltd.

Provide ROIC
for Citic Offshore Helicopter Co Ltd.

Provide ROCE
for Citic Offshore Helicopter Co Ltd.

Provide Gross Margin
for Citic Offshore Helicopter Co Ltd.

Provide Operating Margin
for Citic Offshore Helicopter Co Ltd.

Provide Net Margin
for Citic Offshore Helicopter Co Ltd.

Provide FCF Margin
for Citic Offshore Helicopter Co Ltd.

Show all solvency ratios
for Citic Offshore Helicopter Co Ltd.

Provide D/E Ratio
for Citic Offshore Helicopter Co Ltd.

Provide D/A Ratio
for Citic Offshore Helicopter Co Ltd.

Provide Interest Coverage Ratio
for Citic Offshore Helicopter Co Ltd.

Provide Altman Z-Score Ratio
for Citic Offshore Helicopter Co Ltd.

Provide Quick Ratio
for Citic Offshore Helicopter Co Ltd.

Provide Current Ratio
for Citic Offshore Helicopter Co Ltd.

Provide Cash Ratio
for Citic Offshore Helicopter Co Ltd.

What is the historical Revenue growth
over the last 5 years for Citic Offshore Helicopter Co Ltd?

What is the historical Net Income growth
over the last 5 years for Citic Offshore Helicopter Co Ltd?

What is the current Free Cash Flow
of Citic Offshore Helicopter Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Citic Offshore Helicopter Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Citic Offshore Helicopter Co Ltd

Current Assets 2.9B
Cash & Short-Term Investments 1.3B
Receivables 1.2B
Other Current Assets 389.9m
Non-Current Assets 3.5B
Long-Term Investments 19m
PP&E 3.2B
Intangibles 86.3m
Other Non-Current Assets 251.6m
Current Liabilities 541.3m
Accounts Payable 175.1m
Accrued Liabilities 116.7m
Other Current Liabilities 249.5m
Non-Current Liabilities 722.1m
Long-Term Debt 394.5m
Other Non-Current Liabilities 327.6m
Efficiency

Earnings Waterfall
Citic Offshore Helicopter Co Ltd

Revenue
2B CNY
Cost of Revenue
-1.6B CNY
Gross Profit
429.7m CNY
Operating Expenses
-101.6m CNY
Operating Income
328.1m CNY
Other Expenses
-86.3m CNY
Net Income
241.9m CNY

Free Cash Flow Analysis
Citic Offshore Helicopter Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Citic Offshore Helicopter Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive 3-Years Revenue Growth
51/100
Profitability
Score

Citic Offshore Helicopter Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Citic Offshore Helicopter Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
86/100
Solvency
Score

Citic Offshore Helicopter Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Citic Offshore Helicopter Co Ltd

Wall Street analysts forecast Citic Offshore Helicopter Co Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Citic Offshore Helicopter Co Ltd is 11.22 CNY with a low forecast of 11.11 CNY and a high forecast of 11.55 CNY.

Lowest
Price Target
11.11 CNY
23% Downside
Average
Price Target
11.22 CNY
23% Downside
Highest
Price Target
11.55 CNY
20% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Citic Offshore Helicopter Co Ltd?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for Citic Offshore Helicopter 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?

Shareholder Yield
Want to learn more about Citic Offshore Helicopter Co Ltd dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
Citic Offshore Helicopter Co Ltd

1M 1M
-9%
6M 6M
+11%
1Y 1Y
+79%
3Y 3Y
+80%
5Y 5Y
+91%
10Y 10Y
+29%
Annual Price Range
14.52
52w Low
7.54
52w High
24.75
Price Metrics
Average Annual Return 0.09%
Standard Deviation of Annual Returns 15.1%
Max Drawdown -43%
Shares Statistics
Market Capitalization 11.3B CNY
Shares Outstanding 775 770 137
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Citic Offshore Helicopter Co Ltd

Country

China

Industry

Logistics & Transportation

Market Cap

11.3B CNY

Dividend Yield

0.56%

Description

CITIC Offshore Helicopter Co., Ltd. operates as a general aviation enterprise. The company is headquartered in Shenzhen, Guangdong and currently employs 1,046 full-time employees. The company went IPO on 2000-07-31. is a China-based company principally engaged in the provision of aviation integrated flight services. The firm mainly operates through five segments. Offshore Oil segment provides offshore oil helicopter flight services. Port Pilot segment mainly provides port pilot services in Tianjin Port, Lianyungang Port, Zhanjiang Port and Qingdao Port, among others. Land Navigation segment is mainly involved in aviation forest protection, power patrol line, polar expedition, escrow and other navigable helicopter flight service businesses. Navigation Maintenance segment provides airbus and helicopter companies with aftermarket maintenance services. Navigation Training segment is mainly engaged in the provision of model license training for pilots and maintenance engineers, as well as functional management training and others. The firm mainly operates its business in domestic market.

Contact

GUANGDONG
Shenzhen
Shenzhen Heliport, No. 3533, Nanhai Avenue, Nanshan District
+8675526723146
www.cohc.citic

IPO

2000-07-31

Employees

1 046

Officers

See Also

Discover More
What is the Intrinsic Value of one Citic Offshore Helicopter Co Ltd stock?

The intrinsic value of one Citic Offshore Helicopter Co Ltd stock under the Base Case scenario is 10.31 CNY.

Is Citic Offshore Helicopter Co Ltd stock undervalued or overvalued?

Compared to the current market price of 14.52 CNY, Citic Offshore Helicopter Co Ltd is Overvalued by 29%.

Back to Top