
Avic XiAn Aircraft Industry Group Co Ltd
SZSE:000768

Intrinsic Value
The intrinsic value of one
Avic XiAn Aircraft Industry Group Co Ltd
stock under the Base Case scenario is
32.73
CNY.
Compared to the current market price of 25.69 CNY,
Avic XiAn Aircraft Industry Group Co Ltd
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Avic XiAn Aircraft Industry Group Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Avic XiAn Aircraft Industry Group Co Ltd
Balance Sheet Decomposition
Avic XiAn Aircraft Industry Group Co Ltd
Current Assets | 60.7B |
Cash & Short-Term Investments | 6.4B |
Receivables | 27B |
Other Current Assets | 27.4B |
Non-Current Assets | 15.5B |
Long-Term Investments | 3.3B |
PP&E | 9.1B |
Intangibles | 1.8B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Avic XiAn Aircraft Industry Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Avic XiAn Aircraft Industry Group Co Ltd
Revenue
|
40.7B
CNY
|
Cost of Revenue
|
-38.1B
CNY
|
Gross Profit
|
2.6B
CNY
|
Operating Expenses
|
-1.5B
CNY
|
Operating Income
|
1B
CNY
|
Other Expenses
|
-26.1m
CNY
|
Net Income
|
1B
CNY
|
Profitability Score
Profitability Due Diligence
Avic XiAn Aircraft Industry Group Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Avic XiAn Aircraft Industry Group Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Avic XiAn Aircraft Industry Group Co Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
Avic XiAn Aircraft Industry Group Co Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Avic XiAn Aircraft Industry Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Avic XiAn Aircraft Industry Group Co Ltd
is 33.56 CNY
with a low forecast of 28 CNY and a high forecast of 39.98 CNY.
Dividends
Current shareholder yield for Avic XiAn Aircraft Industry Group 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 XiAn Aircraft Industry Group Co Ltd
stock under the Base Case scenario is
32.73
CNY.
Compared to the current market price of 25.69 CNY,
Avic XiAn Aircraft Industry Group Co Ltd
is
Undervalued by 22%.