Avic XiAn Aircraft Industry Group Co Ltd
SZSE:000768

Watchlist Manager
Avic XiAn Aircraft Industry Group Co Ltd Logo
Avic XiAn Aircraft Industry Group Co Ltd
SZSE:000768
Watchlist
Price: 25.66 CNY -0.62% Market Closed
Market Cap: 71.4B CNY
Have any thoughts about
Avic XiAn Aircraft Industry Group Co Ltd?
Write Note

Relative Value

The Relative Value of one Avic XiAn Aircraft Industry Group Co Ltd stock under the Base Case scenario is 51.74 CNY. Compared to the current market price of 25.66 CNY, Avic XiAn Aircraft Industry Group Co Ltd is Undervalued by 50%.

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
51.74 CNY
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
62
Median 3Y
1.9
Median 5Y
1.9
Industry
3.6
Forward
1.5
vs History
68
vs Industry
11
Median 3Y
102.8
Median 5Y
89.4
Industry
33
Forward
64.8
vs History
4
vs Industry
57
Median 3Y
-4.2
Median 5Y
-6
Industry
21.4
vs History
vs Industry
39
Median 3Y
-5.3
Median 5Y
-13
Industry
28.1
vs History
71
vs Industry
32
Median 3Y
4.3
Median 5Y
4.2
Industry
3.3
vs History
47
vs Industry
66
Median 3Y
1.7
Median 5Y
1.7
Industry
3.6
Forward
1.5
vs History
49
vs Industry
19
Median 3Y
28.4
Median 5Y
28.1
Industry
12.3
vs History
69
vs Industry
7
Median 3Y
89.5
Median 5Y
75.9
Industry
19.6
Forward
31
vs History
69
vs Industry
8
Median 3Y
89.5
Median 5Y
75.9
Industry
25.9
Forward
75.9
vs History
4
vs Industry
56
Median 3Y
-4.3
Median 5Y
-7
Industry
22.8
vs History
vs Industry
40
Median 3Y
-5.5
Median 5Y
-7.9
Industry
32.7
vs History
47
vs Industry
47
Median 3Y
1.9
Median 5Y
2.1
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Avic XiAn Aircraft Industry Group Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Avic XiAn Aircraft Industry Group Co Ltd
SZSE:000768
71.4B CNY 1.8 71.3 70 70
US
Raytheon Technologies Corp
NYSE:RTX
155.5B USD 2 33 17.9 30.3
US
RTX Corp
LSE:0R2N
154.3B USD 2 32.7 17.8 30.1
US
Boeing Co
NYSE:BA
134B USD 1.8 -16.8 -36 -26.3
NL
Airbus SE
PAR:AIR
121.5B EUR 1.8 37.2 18 28.5
US
Lockheed Martin Corp
NYSE:LMT
115.2B USD 1.6 17.3 12.7 14.9
FR
Safran SA
PAR:SAF
88.2B EUR 3.4 53.8 17.2 23.6
US
TransDigm Group Inc
NYSE:TDG
73.2B USD 9.2 49.4 23.9 26
US
General Dynamics Corp
NYSE:GD
73.1B USD 1.6 20.1 14.2 16.8
US
Northrop Grumman Corp
NYSE:NOC
68.7B USD 1.7 28.9 18.9 27.7
UK
Rolls-Royce Holdings PLC
LSE:RR
49B GBP 2.7 21 14.8 18.8
P/E Multiple
Earnings Growth P/E to Growth
CN
Avic XiAn Aircraft Industry Group Co Ltd
SZSE:000768
Average P/E: 36.5
71.3
100%
0.7
US
Raytheon Technologies Corp
NYSE:RTX
33
188%
0.2
US
RTX Corp
LSE:0R2N
32.7
188%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -16.8 N/A N/A
NL
Airbus SE
PAR:AIR
37.2
82%
0.5
US
Lockheed Martin Corp
NYSE:LMT
17.3
3%
6.1
FR
Safran SA
PAR:SAF
53.8
24%
2.3
US
TransDigm Group Inc
NYSE:TDG
49.4
88%
0.6
US
General Dynamics Corp
NYSE:GD
20.1
50%
0.4
US
Northrop Grumman Corp
NYSE:NOC
28.9
112%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21
-12%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Avic XiAn Aircraft Industry Group Co Ltd
SZSE:000768
Average EV/EBITDA: 22.5
70
345%
0.2
US
Raytheon Technologies Corp
NYSE:RTX
17.9
98%
0.2
US
RTX Corp
LSE:0R2N
17.8
98%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -36
853%
N/A
NL
Airbus SE
PAR:AIR
18
78%
0.2
US
Lockheed Martin Corp
NYSE:LMT
12.7
8%
1.5
FR
Safran SA
PAR:SAF
17.2
54%
0.3
US
TransDigm Group Inc
NYSE:TDG
23.9
46%
0.5
US
General Dynamics Corp
NYSE:GD
14.2
38%
0.4
US
Northrop Grumman Corp
NYSE:NOC
18.9
66%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
14.8
40%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Avic XiAn Aircraft Industry Group Co Ltd
SZSE:000768
Average EV/EBIT: 28.7
70
131%
0.5
US
Raytheon Technologies Corp
NYSE:RTX
30.3
242%
0.1
US
RTX Corp
LSE:0R2N
30.1
242%
0.1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.3 N/A N/A
NL
Airbus SE
PAR:AIR
28.5
106%
0.3
US
Lockheed Martin Corp
NYSE:LMT
14.9
8%
1.8
FR
Safran SA
PAR:SAF
23.6
76%
0.3
US
TransDigm Group Inc
NYSE:TDG
26
45%
0.6
US
General Dynamics Corp
NYSE:GD
16.8
45%
0.4
US
Northrop Grumman Corp
NYSE:NOC
27.7
98%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
64%
0.3

See Also

Discover More
Back to Top