View ValuationAVIC Chengdu Aircraft 향후 성장Future 기준 점검 1/6AVIC Chengdu Aircraft (는) 각각 연간 13% 및 4.2% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 11.9% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 18.4% 로 예상됩니다.핵심 정보13.0%이익 성장률11.87%EPS 성장률Electronic 이익 성장32.6%매출 성장률4.2%향후 자기자본이익률18.42%애널리스트 커버리지Low마지막 업데이트04 May 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updatesBoard Change • May 20High number of new and inexperienced directorsThere are 12 new directors who have joined the board in the last 3 years. The company's board is composed of: 12 new directors. No experienced directors. No highly experienced directors. Deputy GM, Secretary & Director Feng Xiao is the most experienced director on the board, commencing their role in 2025. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.공시 • Apr 29AVIC Chengdu Aircraft Company Limited, Annual General Meeting, May 22, 2026AVIC Chengdu Aircraft Company Limited, Annual General Meeting, May 22, 2026, at 14:00 China Standard Time. Location: No. 39, Jingyi Road, Huangtianba, Qingyang District, Chengdu, Sichuan China공시 • Mar 31AVIC Chengdu Aircraft Company Limited to Report Q1, 2026 Results on Apr 29, 2026AVIC Chengdu Aircraft Company Limited announced that they will report Q1, 2026 results on Apr 29, 2026공시 • Dec 31AVIC Chengdu Aircraft Company Limited to Report Fiscal Year 2025 Results on Mar 31, 2026AVIC Chengdu Aircraft Company Limited announced that they will report fiscal year 2025 results on Mar 31, 2026공시 • Sep 30AVIC Chengdu Aircraft Company Limited to Report Q3, 2025 Results on Oct 29, 2025AVIC Chengdu Aircraft Company Limited announced that they will report Q3, 2025 results on Oct 29, 2025공시 • Jul 02AVIC Chengdu Aircraft Company Limited to Report First Half, 2025 Results on Aug 28, 2025AVIC Chengdu Aircraft Company Limited announced that they will report first half, 2025 results on Aug 28, 2025공시 • Jun 19Avic Chengdu Aircraft Company Limited Declares First Quarter Dividend on A Share of Year 2025, Payable on 24 June 2025AVIC Chengdu Aircraft Company Limited declared first quarter Cash dividend/10 shares (tax included) of CNY6.23000000 on A share of year 2025. Record date is 23 June 2025. Ex-date is 24 June 2025. Payment date is 24 June 2025.공시 • May 20AVIC Chengdu Aircraft Company Limited Approves Profit Distribution Plan for 2024AVIC Chengdu Aircraft Company Limited held its 2nd Extraordinary General Meeting of 2025 on 16 May 2025, were approved 2024 profit distribution plan as Cash dividend/10 shares (tax included): CNY 6.23000000.공시 • Apr 24AVIC Chengdu Aircraft Company Limited Approves Cash Dividend for 2024AVIC Chengdu Aircraft Company Limited at its Annual General Meeting held on 21 April 2025 approved cash dividend of CNY 0.14000000 per 10 shares (tax included) for 2024.공시 • Mar 31AVIC Chengdu Aircraft Company Limited to Report Q1, 2025 Results on Apr 29, 2025AVIC Chengdu Aircraft Company Limited announced that they will report Q1, 2025 results on Apr 29, 2025공시 • Mar 28AVIC Chengdu Aircraft Company Limited, Annual General Meeting, Apr 21, 2025AVIC Chengdu Aircraft Company Limited, Annual General Meeting, Apr 21, 2025, at 14:00 China Standard Time. Location: No. 39, Jingyi Road, Huangtianba, Qingyang District, Chengdu, Sichuan China공시 • Jan 24Zhonghang Electronic Measuring Instruments Co.,Ltd Announces Board ChangesZhonghang Electronic Measuring Instruments Co.,Ltd held its 1st Extraordinary General Meeting of 2025 on 22 January 2025 were approved; Sui Shaochun, non-independent director, Jiang Min, non-independent director, Meng Jinqiang, non-independent director, Li Shimin, non-independent director, Xu Dongsheng, non-independent director, Sun Shaoshan, non-independent director, Tian Gang, non-independent director, Ye Zhongming, independent director, Li Bo, independent director, Guo Jianfeng, independent director Liu Zhewei, independent director, Nie Xiaoming, non-employee supervisor, Zhou Xunwen, non-employee supervisor.공시 • Dec 31Zhonghang Electronic Measuring Instruments Co.,Ltd to Report Fiscal Year 2024 Results on Mar 14, 2025Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report fiscal year 2024 results on Mar 14, 2025Reported Earnings • Oct 24Third quarter 2024 earnings released: EPS: CN¥0.037 (vs CN¥0.003 loss in 3Q 2023)Third quarter 2024 results: EPS: CN¥0.037 (up from CN¥0.003 loss in 3Q 2023). Revenue: CN¥370.4m (up 4.9% from 3Q 2023). Net income: CN¥19.2m (up CN¥20.8m from 3Q 2023). Profit margin: 5.2% (up from net loss in 3Q 2023). Over the last 3 years on average, earnings per share has fallen by 55% per year but the company’s share price has increased by 74% per year, which means it is well ahead of earnings.New Risk • Sep 30New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Chinese stocks, typically moving 6.9% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 26% per year over the past 5 years. Minor Risks Share price has been volatile over the past 3 months (6.9% average weekly change). Large one-off items impacting financial results.공시 • Sep 30Zhonghang Electronic Measuring Instruments Co.,Ltd to Report Q3, 2024 Results on Oct 24, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report Q3, 2024 results on Oct 24, 2024New Risk • Aug 31New minor risk - Earnings qualityThe company has large one-off items impacting its financial results. One-off items were 26% of the size of the rest of the company's trailing 12-month earnings before tax. This is considered a minor risk. One-off items are incomes or expenses that the company does not expect to repeat in future periods. Examples include profits from the sale of a business or expenses from a restructuring or legal settlements. If the company's reported statutory earnings include a large proportion of one-off items it means they may be an unreliable indicator of its true business performance as the earnings were skewed by these incomes or expenses. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 26% per year over the past 5 years. Minor Risk Large one-off items impacting financial results.Reported Earnings • Aug 29Second quarter 2024 earnings released: EPS: CN¥0.10 (vs CN¥0.13 in 2Q 2023)Second quarter 2024 results: EPS: CN¥0.10 (down from CN¥0.13 in 2Q 2023). Revenue: CN¥492.4m (down 4.4% from 2Q 2023). Net income: CN¥63.8m (down 18% from 2Q 2023). Profit margin: 13% (down from 15% in 2Q 2023). The decrease in margin was driven by lower revenue. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 109 percentage points per year, which is a significant difference in performance.공시 • Jun 29Zhonghang Electronic Measuring Instruments Co.,Ltd to Report First Half, 2024 Results on Aug 29, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report first half, 2024 results on Aug 29, 2024Reported Earnings • Apr 26First quarter 2024 earnings released: EPS: CN¥0.034 (vs CN¥0.039 in 1Q 2023)First quarter 2024 results: EPS: CN¥0.034 (down from CN¥0.039 in 1Q 2023). Revenue: CN¥325.7m (down 9.0% from 1Q 2023). Net income: CN¥20.2m (down 12% from 1Q 2023). Profit margin: 6.2% (down from 6.4% in 1Q 2023). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has fallen by 37% per year but the company’s share price has increased by 47% per year, which means it is well ahead of earnings.공시 • Mar 30Zhonghang Electronic Measuring Instruments Co.,Ltd to Report Q1, 2024 Results on Apr 26, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report Q1, 2024 results on Apr 26, 2024공시 • Mar 16Zhonghang Electronic Measuring Instruments Co.,Ltd, Annual General Meeting, Apr 11, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd, Annual General Meeting, Apr 11, 2024, at 14:00 China Standard Time. Location: The Company's Meeting Room, Xi'an, Shaanxi China Agenda: To consider 2023 work report of the board of directors; to consider 2023 work report of the supervisory committee; to consider 2023 audit report; to consider 2023 annual accounts report; to consider 2023 profit distribution plan; to consider 2023 annual report and its summary; to consider 2023 ESG Report; to consider reappointment of 2024 audit firm;to consider 2024 connected transactions; to consider 2024 investment plan and increase of projects; and to consider 2024 financial budget report.Reported Earnings • Mar 15Full year 2023 earnings released: EPS: CN¥0.17 (vs CN¥0.33 in FY 2022)Full year 2023 results: EPS: CN¥0.17 (down from CN¥0.33 in FY 2022). Revenue: CN¥1.68b (down 12% from FY 2022). Net income: CN¥98.2m (down 49% from FY 2022). Profit margin: 5.9% (down from 10% in FY 2022). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has fallen by 29% per year but the company’s share price has increased by 48% per year, which means it is well ahead of earnings.공시 • Dec 30Zhonghang Electronic Measuring Instruments Co.,Ltd to Report Fiscal Year 2023 Results on Mar 15, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report fiscal year 2023 results on Mar 15, 2024New Risk • Oct 25New minor risk - Earnings qualityThe company has large one-off items impacting its financial results. One-off items were 42% of the size of the rest of the company's trailing 12-month earnings before tax. This is considered a minor risk. One-off items are incomes or expenses that the company does not expect to repeat in future periods. Examples include profits from the sale of a business or expenses from a restructuring or legal settlements. If the company's reported statutory earnings include a large proportion of one-off items it means they may be an unreliable indicator of its true business performance as the earnings were skewed by these incomes or expenses. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (8.1% average weekly change). Minor Risks Large one-off items impacting financial results. Profit margins are more than 30% lower than last year (5.8% net profit margin).Reported Earnings • Oct 25Third quarter 2023 earnings released: CN¥0.003 loss per share (vs CN¥0.12 profit in 3Q 2022)Third quarter 2023 results: CN¥0.003 loss per share (down from CN¥0.12 profit in 3Q 2022). Revenue: CN¥353.0m (down 31% from 3Q 2022). Net loss: CN¥1.59m (down 102% from profit in 3Q 2022). Revenue is forecast to grow 41% p.a. on average during the next 3 years, compared to a 20% growth forecast for the Electronic industry in China. Over the last 3 years on average, earnings per share has fallen by 20% per year but the company’s share price has increased by 41% per year, which means it is well ahead of earnings.New Risk • Oct 13New major risk - Share price stabilityThe company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Chinese stocks, typically moving 8.1% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (8.1% average weekly change). Minor Risk Profit margins are more than 30% lower than last year (9.2% net profit margin).Reported Earnings • Aug 29Second quarter 2023 earnings released: EPS: CN¥0.13 (vs CN¥0.17 in 2Q 2022)Second quarter 2023 results: EPS: CN¥0.13 (down from CN¥0.17 in 2Q 2022). Revenue: CN¥515.1m (down 3.3% from 2Q 2022). Net income: CN¥77.9m (down 22% from 2Q 2022). Profit margin: 15% (down from 19% in 2Q 2022). Revenue is forecast to grow 42% p.a. on average during the next 3 years, compared to a 19% growth forecast for the Electronic industry in China. Over the last 3 years on average, earnings per share has fallen by 10% per year but the company’s share price has increased by 39% per year, which means it is well ahead of earnings.New Risk • Jul 27New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Chinese stocks, typically moving 7.3% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Share price has been volatile over the past 3 months (7.3% average weekly change). Profit margins are more than 30% lower than last year (10% net profit margin).Reported Earnings • Apr 26First quarter 2023 earnings released: EPS: CN¥0.039 (vs CN¥0.043 in 1Q 2022)First quarter 2023 results: EPS: CN¥0.039 (down from CN¥0.043 in 1Q 2022). Revenue: CN¥357.8m (down 13% from 1Q 2022). Net income: CN¥22.9m (down 9.6% from 1Q 2022). Profit margin: 6.4% (up from 6.2% in 1Q 2022). The increase in margin was driven by lower expenses.공시 • Feb 04Zhonghang Electronic Measuring Instruments Co.,Ltd (SZSE:300114) agreed to acquire Chengdu Aircraft Industrial (Group) Co. Ltd. from Aviation Industry Corporation of China,Ltd.Zhonghang Electronic Measuring Instruments Co.,Ltd (SZSE:300114) agreed to acquire Chengdu Aircraft Industrial (Group) Co. Ltd. from Aviation Industry Corporation of China,Ltd. on February 1, 2023. Transaction is approved by Zhonghang Electronic's board. Transaction is subject to approval from Zhonghang Electronic's shareholders, 4.The assessment reports obtaining the filing of the authorized state-owned assets supervision and administration commission (SASAC), State Administration of Science, Technology and Industry for National Defense, Shenzhen Stock Exchange’s Approval, CSRC’s Approval and other necessary approval.Board Change • Feb 03High number of new and inexperienced directorsThere are 7 new directors who have joined the board in the last 3 years. The company's board is composed of: 7 new directors. 5 experienced directors. No highly experienced directors. Supervisor Changxun Yuan is the most experienced director on the board, commencing their role in 2018. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.Board Change • Nov 16High number of new and inexperienced directorsThere are 7 new directors who have joined the board in the last 3 years. The company's board is composed of: 7 new directors. 5 experienced directors. No highly experienced directors. Supervisor Changxun Yuan is the most experienced director on the board, commencing their role in 2018. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.Reported Earnings • Oct 25Third quarter 2022 earnings released: EPS: CN¥0.12 (vs CN¥0.13 in 3Q 2021)Third quarter 2022 results: EPS: CN¥0.12 (down from CN¥0.13 in 3Q 2021). Revenue: CN¥512.3m (flat on 3Q 2021). Net income: CN¥69.8m (down 12% from 3Q 2021). Profit margin: 14% (down from 16% in 3Q 2021). Revenue is forecast to grow 26% p.a. on average during the next 3 years, compared to a 20% growth forecast for the Electronic industry in China.Reported Earnings • Aug 31Second quarter 2022 earnings released: EPS: CN¥0.17 (vs CN¥0.25 in 2Q 2021)Second quarter 2022 results: EPS: CN¥0.17 (down from CN¥0.25 in 2Q 2021). Revenue: CN¥532.4m (down 14% from 2Q 2021). Net income: CN¥99.5m (down 33% from 2Q 2021). Profit margin: 19% (down from 24% in 2Q 2021). The decrease in margin was driven by lower revenue. Over the next year, revenue is forecast to grow 38%, compared to a 27% growth forecast for the Electronic industry in China.Reported Earnings • Apr 29First quarter 2022 earnings released: EPS: CN¥0.043 (vs CN¥0.068 in 1Q 2021)First quarter 2022 results: EPS: CN¥0.043 (down from CN¥0.068 in 1Q 2021). Revenue: CN¥409.3m (down 1.6% from 1Q 2021). Net income: CN¥25.3m (down 37% from 1Q 2021). Profit margin: 6.2% (down from 9.7% in 1Q 2021). The decrease in margin was primarily driven by higher expenses. Over the next year, revenue is forecast to grow 25%, compared to a 24% growth forecast for the industry in China.Board Change • Apr 27High number of new and inexperienced directorsThere are 7 new directors who have joined the board in the last 3 years. The company's board is composed of: 7 new directors. 5 experienced directors. No highly experienced directors. Supervisor Changxun Yuan is the most experienced director on the board, commencing their role in 2018. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.Reported Earnings • Apr 03Full year 2021 earnings released: EPS: CN¥0.52 (vs CN¥0.45 in FY 2020)Full year 2021 results: EPS: CN¥0.52 (up from CN¥0.45 in FY 2020). Revenue: CN¥1.94b (up 10% from FY 2020). Net income: CN¥307.0m (up 17% from FY 2020). Profit margin: 16% (in line with FY 2020).Reported Earnings • Oct 28Third quarter 2021 earnings released: EPS CN¥0.13 (vs CN¥0.13 in 3Q 2020)The company reported a solid third quarter result with improved earnings, although revenues and profit margins were flat. Third quarter 2021 results: Revenue: CN¥509.7m (flat on 3Q 2020). Net income: CN¥79.5m (up 2.2% from 3Q 2020). Profit margin: 16% (in line with 3Q 2020).Reported Earnings • Aug 28Second quarter 2021 earnings released: EPS CN¥0.25 (vs CN¥0.18 in 2Q 2020)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2021 results: Revenue: CN¥618.9m (up 24% from 2Q 2020). Net income: CN¥147.5m (up 35% from 2Q 2020). Profit margin: 24% (up from 22% in 2Q 2020). The increase in margin was driven by higher revenue.Valuation Update With 7 Day Price Move • Aug 07Investor sentiment improved over the past weekAfter last week's 20% share price gain to CN¥18.66, the stock trades at a forward P/E ratio of 29x. Average forward P/E is 32x in the Electronic industry in China. Total returns to shareholders of 26% over the past year.Valuation Update With 7 Day Price Move • Jul 10Investor sentiment improved over the past weekAfter last week's 16% share price gain to CN¥16.92, the stock trades at a forward P/E ratio of 26x. Average forward P/E is 29x in the Electronic industry in China. Total returns to shareholders of 28% over the past year.Reported Earnings • Apr 29First quarter 2021 earnings released: EPS CN¥0.068 (vs CN¥0.057 in 1Q 2020)The company reported a solid first quarter result with improved earnings and revenues, although profit margins were flat. First quarter 2021 results: Revenue: CN¥416.1m (up 29% from 1Q 2020). Net income: CN¥40.3m (up 20% from 1Q 2020). Profit margin: 9.7% (in line with 1Q 2020).Reported Earnings • Mar 17Full year 2020 earnings released: EPS CN¥0.45 (vs CN¥0.36 in FY 2019)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2020 results: Revenue: CN¥1.76b (up 14% from FY 2019). Net income: CN¥262.5m (up 24% from FY 2019). Profit margin: 15% (up from 14% in FY 2019). The increase in margin was driven by higher revenue.Valuation Update With 7 Day Price Move • Jan 28Investor sentiment deteriorated over the past weekAfter last week's 18% share price decline to CN¥12.99, the stock is trading at a trailing P/E ratio of 31.6x, down from the previous P/E ratio of 38.8x. This compares to an average P/E of 40x in the Electronic industry in China.Is New 90 Day High Low • Jan 26New 90-day low: CN¥13.38The company is down 18% from its price of CN¥16.28 on 29 October 2020. The Chinese market is up 12% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Electronic industry, which is up 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥0.59 per share.Is New 90 Day High Low • Dec 10New 90-day low: CN¥13.93The company is down 6.0% from its price of CN¥14.81 on 11 September 2020. The Chinese market is up 5.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Electronic industry, which is up 6.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥0.59 per share.Reported Earnings • Oct 28Third quarter earnings releasedOver the last 12 months the company has reported total profits of CN¥247.3m, up 18% from the prior year. Total revenue was CN¥1.72b over the last 12 months, up 13% from the prior year.Is New 90 Day High Low • Oct 12New 90-day high: CN¥17.73The company is up 30% from its price of CN¥13.65 on 14 July 2020. The Chinese market is down 6.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Electronic industry, which is down 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥0.98 per share.이익 및 매출 성장 예측XSEC:302132 - 애널리스트 향후 추정치 및 과거 재무 데이터 (CNY Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/202887,1824,943N/A3,732112/31/202785,4724,264N/A3,243112/31/202680,6343,772N/A10,44913/31/202677,9963,469-4,269-2,325N/A12/31/202575,3593,432-4,368-2,542N/A9/30/20254,593-1,06713,98514,249N/A6/30/2025-11,452-1,8573,2653,685N/A3/31/202550,8541,889-1,980-206N/A12/31/202465,0553,224-13,865-12,249N/A9/30/202445,9253,347-19,340-18,302N/A6/30/202434,7382,879-11,754-11,211N/A3/31/202418,8291,566-10,071-9,671N/A12/31/20231,67798-109130N/A9/30/20231,677-92-18368N/A6/30/20231,836-21-290-21N/A3/31/20231,8541-18476N/A1/1/20231,9053-17150N/A9/30/20221,852234-13393N/A6/30/20221,850244-243-15N/A3/31/20221,936292-316-108N/A1/1/20221,943307-279-15N/A9/30/20211,975309-15350N/A6/30/20211,97330720180N/A3/31/20211,8532693229N/A12/31/20201,76026357216N/A9/30/20201,71724729177N/A6/30/20201,586231-5137N/A3/31/20201,547216194241N/A12/31/20191,545212N/A324N/A9/30/20191,525210N/A262N/A6/30/20191,468190N/A251N/A3/31/20191,404164N/A139N/A12/31/20181,388156N/A87N/A9/30/20181,359159N/A160N/A6/30/20181,356149N/A153N/A3/31/20181,295136N/A148N/A12/31/20171,241129N/A148N/A9/30/20171,240121N/A167N/A6/30/20171,166113N/A152N/A3/31/20171,146107N/A193N/A12/31/20161,086103N/A234N/A9/30/20161,035108N/A151N/A6/30/20161,046107N/A162N/A3/31/20161,040101N/A182N/A12/31/20151,024100N/A177N/A9/30/201596797N/A104N/A6/30/201595692N/A113N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 302132 의 연간 예상 수익 증가율(13%)이 saving rate(2.4%)보다 높습니다.수익 vs 시장: 302132 의 연간 수익(13%)이 CN 시장(27.1%)보다 느리게 성장할 것으로 예상됩니다.고성장 수익: 302132 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: 302132 의 수익(연간 4.2%)이 CN 시장(연간 16.4%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: 302132 의 수익(연간 4.2%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 302132의 자본 수익률은 3년 후 18.4%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YTech 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/06/03 09:00종가2026/06/03 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스AVIC Chengdu Aircraft Company Limited는 3명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Nianchun WangGuosen Securities Co., Ltd.Kang ShiIndustrial Securities Co. Ltd.Dingru ChenZhongtai Securities Co. Ltd.
Board Change • May 20High number of new and inexperienced directorsThere are 12 new directors who have joined the board in the last 3 years. The company's board is composed of: 12 new directors. No experienced directors. No highly experienced directors. Deputy GM, Secretary & Director Feng Xiao is the most experienced director on the board, commencing their role in 2025. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
공시 • Apr 29AVIC Chengdu Aircraft Company Limited, Annual General Meeting, May 22, 2026AVIC Chengdu Aircraft Company Limited, Annual General Meeting, May 22, 2026, at 14:00 China Standard Time. Location: No. 39, Jingyi Road, Huangtianba, Qingyang District, Chengdu, Sichuan China
공시 • Mar 31AVIC Chengdu Aircraft Company Limited to Report Q1, 2026 Results on Apr 29, 2026AVIC Chengdu Aircraft Company Limited announced that they will report Q1, 2026 results on Apr 29, 2026
공시 • Dec 31AVIC Chengdu Aircraft Company Limited to Report Fiscal Year 2025 Results on Mar 31, 2026AVIC Chengdu Aircraft Company Limited announced that they will report fiscal year 2025 results on Mar 31, 2026
공시 • Sep 30AVIC Chengdu Aircraft Company Limited to Report Q3, 2025 Results on Oct 29, 2025AVIC Chengdu Aircraft Company Limited announced that they will report Q3, 2025 results on Oct 29, 2025
공시 • Jul 02AVIC Chengdu Aircraft Company Limited to Report First Half, 2025 Results on Aug 28, 2025AVIC Chengdu Aircraft Company Limited announced that they will report first half, 2025 results on Aug 28, 2025
공시 • Jun 19Avic Chengdu Aircraft Company Limited Declares First Quarter Dividend on A Share of Year 2025, Payable on 24 June 2025AVIC Chengdu Aircraft Company Limited declared first quarter Cash dividend/10 shares (tax included) of CNY6.23000000 on A share of year 2025. Record date is 23 June 2025. Ex-date is 24 June 2025. Payment date is 24 June 2025.
공시 • May 20AVIC Chengdu Aircraft Company Limited Approves Profit Distribution Plan for 2024AVIC Chengdu Aircraft Company Limited held its 2nd Extraordinary General Meeting of 2025 on 16 May 2025, were approved 2024 profit distribution plan as Cash dividend/10 shares (tax included): CNY 6.23000000.
공시 • Apr 24AVIC Chengdu Aircraft Company Limited Approves Cash Dividend for 2024AVIC Chengdu Aircraft Company Limited at its Annual General Meeting held on 21 April 2025 approved cash dividend of CNY 0.14000000 per 10 shares (tax included) for 2024.
공시 • Mar 31AVIC Chengdu Aircraft Company Limited to Report Q1, 2025 Results on Apr 29, 2025AVIC Chengdu Aircraft Company Limited announced that they will report Q1, 2025 results on Apr 29, 2025
공시 • Mar 28AVIC Chengdu Aircraft Company Limited, Annual General Meeting, Apr 21, 2025AVIC Chengdu Aircraft Company Limited, Annual General Meeting, Apr 21, 2025, at 14:00 China Standard Time. Location: No. 39, Jingyi Road, Huangtianba, Qingyang District, Chengdu, Sichuan China
공시 • Jan 24Zhonghang Electronic Measuring Instruments Co.,Ltd Announces Board ChangesZhonghang Electronic Measuring Instruments Co.,Ltd held its 1st Extraordinary General Meeting of 2025 on 22 January 2025 were approved; Sui Shaochun, non-independent director, Jiang Min, non-independent director, Meng Jinqiang, non-independent director, Li Shimin, non-independent director, Xu Dongsheng, non-independent director, Sun Shaoshan, non-independent director, Tian Gang, non-independent director, Ye Zhongming, independent director, Li Bo, independent director, Guo Jianfeng, independent director Liu Zhewei, independent director, Nie Xiaoming, non-employee supervisor, Zhou Xunwen, non-employee supervisor.
공시 • Dec 31Zhonghang Electronic Measuring Instruments Co.,Ltd to Report Fiscal Year 2024 Results on Mar 14, 2025Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report fiscal year 2024 results on Mar 14, 2025
Reported Earnings • Oct 24Third quarter 2024 earnings released: EPS: CN¥0.037 (vs CN¥0.003 loss in 3Q 2023)Third quarter 2024 results: EPS: CN¥0.037 (up from CN¥0.003 loss in 3Q 2023). Revenue: CN¥370.4m (up 4.9% from 3Q 2023). Net income: CN¥19.2m (up CN¥20.8m from 3Q 2023). Profit margin: 5.2% (up from net loss in 3Q 2023). Over the last 3 years on average, earnings per share has fallen by 55% per year but the company’s share price has increased by 74% per year, which means it is well ahead of earnings.
New Risk • Sep 30New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Chinese stocks, typically moving 6.9% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 26% per year over the past 5 years. Minor Risks Share price has been volatile over the past 3 months (6.9% average weekly change). Large one-off items impacting financial results.
공시 • Sep 30Zhonghang Electronic Measuring Instruments Co.,Ltd to Report Q3, 2024 Results on Oct 24, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report Q3, 2024 results on Oct 24, 2024
New Risk • Aug 31New minor risk - Earnings qualityThe company has large one-off items impacting its financial results. One-off items were 26% of the size of the rest of the company's trailing 12-month earnings before tax. This is considered a minor risk. One-off items are incomes or expenses that the company does not expect to repeat in future periods. Examples include profits from the sale of a business or expenses from a restructuring or legal settlements. If the company's reported statutory earnings include a large proportion of one-off items it means they may be an unreliable indicator of its true business performance as the earnings were skewed by these incomes or expenses. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 26% per year over the past 5 years. Minor Risk Large one-off items impacting financial results.
Reported Earnings • Aug 29Second quarter 2024 earnings released: EPS: CN¥0.10 (vs CN¥0.13 in 2Q 2023)Second quarter 2024 results: EPS: CN¥0.10 (down from CN¥0.13 in 2Q 2023). Revenue: CN¥492.4m (down 4.4% from 2Q 2023). Net income: CN¥63.8m (down 18% from 2Q 2023). Profit margin: 13% (down from 15% in 2Q 2023). The decrease in margin was driven by lower revenue. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 109 percentage points per year, which is a significant difference in performance.
공시 • Jun 29Zhonghang Electronic Measuring Instruments Co.,Ltd to Report First Half, 2024 Results on Aug 29, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report first half, 2024 results on Aug 29, 2024
Reported Earnings • Apr 26First quarter 2024 earnings released: EPS: CN¥0.034 (vs CN¥0.039 in 1Q 2023)First quarter 2024 results: EPS: CN¥0.034 (down from CN¥0.039 in 1Q 2023). Revenue: CN¥325.7m (down 9.0% from 1Q 2023). Net income: CN¥20.2m (down 12% from 1Q 2023). Profit margin: 6.2% (down from 6.4% in 1Q 2023). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has fallen by 37% per year but the company’s share price has increased by 47% per year, which means it is well ahead of earnings.
공시 • Mar 30Zhonghang Electronic Measuring Instruments Co.,Ltd to Report Q1, 2024 Results on Apr 26, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report Q1, 2024 results on Apr 26, 2024
공시 • Mar 16Zhonghang Electronic Measuring Instruments Co.,Ltd, Annual General Meeting, Apr 11, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd, Annual General Meeting, Apr 11, 2024, at 14:00 China Standard Time. Location: The Company's Meeting Room, Xi'an, Shaanxi China Agenda: To consider 2023 work report of the board of directors; to consider 2023 work report of the supervisory committee; to consider 2023 audit report; to consider 2023 annual accounts report; to consider 2023 profit distribution plan; to consider 2023 annual report and its summary; to consider 2023 ESG Report; to consider reappointment of 2024 audit firm;to consider 2024 connected transactions; to consider 2024 investment plan and increase of projects; and to consider 2024 financial budget report.
Reported Earnings • Mar 15Full year 2023 earnings released: EPS: CN¥0.17 (vs CN¥0.33 in FY 2022)Full year 2023 results: EPS: CN¥0.17 (down from CN¥0.33 in FY 2022). Revenue: CN¥1.68b (down 12% from FY 2022). Net income: CN¥98.2m (down 49% from FY 2022). Profit margin: 5.9% (down from 10% in FY 2022). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has fallen by 29% per year but the company’s share price has increased by 48% per year, which means it is well ahead of earnings.
공시 • Dec 30Zhonghang Electronic Measuring Instruments Co.,Ltd to Report Fiscal Year 2023 Results on Mar 15, 2024Zhonghang Electronic Measuring Instruments Co.,Ltd announced that they will report fiscal year 2023 results on Mar 15, 2024
New Risk • Oct 25New minor risk - Earnings qualityThe company has large one-off items impacting its financial results. One-off items were 42% of the size of the rest of the company's trailing 12-month earnings before tax. This is considered a minor risk. One-off items are incomes or expenses that the company does not expect to repeat in future periods. Examples include profits from the sale of a business or expenses from a restructuring or legal settlements. If the company's reported statutory earnings include a large proportion of one-off items it means they may be an unreliable indicator of its true business performance as the earnings were skewed by these incomes or expenses. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (8.1% average weekly change). Minor Risks Large one-off items impacting financial results. Profit margins are more than 30% lower than last year (5.8% net profit margin).
Reported Earnings • Oct 25Third quarter 2023 earnings released: CN¥0.003 loss per share (vs CN¥0.12 profit in 3Q 2022)Third quarter 2023 results: CN¥0.003 loss per share (down from CN¥0.12 profit in 3Q 2022). Revenue: CN¥353.0m (down 31% from 3Q 2022). Net loss: CN¥1.59m (down 102% from profit in 3Q 2022). Revenue is forecast to grow 41% p.a. on average during the next 3 years, compared to a 20% growth forecast for the Electronic industry in China. Over the last 3 years on average, earnings per share has fallen by 20% per year but the company’s share price has increased by 41% per year, which means it is well ahead of earnings.
New Risk • Oct 13New major risk - Share price stabilityThe company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Chinese stocks, typically moving 8.1% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (8.1% average weekly change). Minor Risk Profit margins are more than 30% lower than last year (9.2% net profit margin).
Reported Earnings • Aug 29Second quarter 2023 earnings released: EPS: CN¥0.13 (vs CN¥0.17 in 2Q 2022)Second quarter 2023 results: EPS: CN¥0.13 (down from CN¥0.17 in 2Q 2022). Revenue: CN¥515.1m (down 3.3% from 2Q 2022). Net income: CN¥77.9m (down 22% from 2Q 2022). Profit margin: 15% (down from 19% in 2Q 2022). Revenue is forecast to grow 42% p.a. on average during the next 3 years, compared to a 19% growth forecast for the Electronic industry in China. Over the last 3 years on average, earnings per share has fallen by 10% per year but the company’s share price has increased by 39% per year, which means it is well ahead of earnings.
New Risk • Jul 27New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Chinese stocks, typically moving 7.3% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Share price has been volatile over the past 3 months (7.3% average weekly change). Profit margins are more than 30% lower than last year (10% net profit margin).
Reported Earnings • Apr 26First quarter 2023 earnings released: EPS: CN¥0.039 (vs CN¥0.043 in 1Q 2022)First quarter 2023 results: EPS: CN¥0.039 (down from CN¥0.043 in 1Q 2022). Revenue: CN¥357.8m (down 13% from 1Q 2022). Net income: CN¥22.9m (down 9.6% from 1Q 2022). Profit margin: 6.4% (up from 6.2% in 1Q 2022). The increase in margin was driven by lower expenses.
공시 • Feb 04Zhonghang Electronic Measuring Instruments Co.,Ltd (SZSE:300114) agreed to acquire Chengdu Aircraft Industrial (Group) Co. Ltd. from Aviation Industry Corporation of China,Ltd.Zhonghang Electronic Measuring Instruments Co.,Ltd (SZSE:300114) agreed to acquire Chengdu Aircraft Industrial (Group) Co. Ltd. from Aviation Industry Corporation of China,Ltd. on February 1, 2023. Transaction is approved by Zhonghang Electronic's board. Transaction is subject to approval from Zhonghang Electronic's shareholders, 4.The assessment reports obtaining the filing of the authorized state-owned assets supervision and administration commission (SASAC), State Administration of Science, Technology and Industry for National Defense, Shenzhen Stock Exchange’s Approval, CSRC’s Approval and other necessary approval.
Board Change • Feb 03High number of new and inexperienced directorsThere are 7 new directors who have joined the board in the last 3 years. The company's board is composed of: 7 new directors. 5 experienced directors. No highly experienced directors. Supervisor Changxun Yuan is the most experienced director on the board, commencing their role in 2018. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
Board Change • Nov 16High number of new and inexperienced directorsThere are 7 new directors who have joined the board in the last 3 years. The company's board is composed of: 7 new directors. 5 experienced directors. No highly experienced directors. Supervisor Changxun Yuan is the most experienced director on the board, commencing their role in 2018. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
Reported Earnings • Oct 25Third quarter 2022 earnings released: EPS: CN¥0.12 (vs CN¥0.13 in 3Q 2021)Third quarter 2022 results: EPS: CN¥0.12 (down from CN¥0.13 in 3Q 2021). Revenue: CN¥512.3m (flat on 3Q 2021). Net income: CN¥69.8m (down 12% from 3Q 2021). Profit margin: 14% (down from 16% in 3Q 2021). Revenue is forecast to grow 26% p.a. on average during the next 3 years, compared to a 20% growth forecast for the Electronic industry in China.
Reported Earnings • Aug 31Second quarter 2022 earnings released: EPS: CN¥0.17 (vs CN¥0.25 in 2Q 2021)Second quarter 2022 results: EPS: CN¥0.17 (down from CN¥0.25 in 2Q 2021). Revenue: CN¥532.4m (down 14% from 2Q 2021). Net income: CN¥99.5m (down 33% from 2Q 2021). Profit margin: 19% (down from 24% in 2Q 2021). The decrease in margin was driven by lower revenue. Over the next year, revenue is forecast to grow 38%, compared to a 27% growth forecast for the Electronic industry in China.
Reported Earnings • Apr 29First quarter 2022 earnings released: EPS: CN¥0.043 (vs CN¥0.068 in 1Q 2021)First quarter 2022 results: EPS: CN¥0.043 (down from CN¥0.068 in 1Q 2021). Revenue: CN¥409.3m (down 1.6% from 1Q 2021). Net income: CN¥25.3m (down 37% from 1Q 2021). Profit margin: 6.2% (down from 9.7% in 1Q 2021). The decrease in margin was primarily driven by higher expenses. Over the next year, revenue is forecast to grow 25%, compared to a 24% growth forecast for the industry in China.
Board Change • Apr 27High number of new and inexperienced directorsThere are 7 new directors who have joined the board in the last 3 years. The company's board is composed of: 7 new directors. 5 experienced directors. No highly experienced directors. Supervisor Changxun Yuan is the most experienced director on the board, commencing their role in 2018. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
Reported Earnings • Apr 03Full year 2021 earnings released: EPS: CN¥0.52 (vs CN¥0.45 in FY 2020)Full year 2021 results: EPS: CN¥0.52 (up from CN¥0.45 in FY 2020). Revenue: CN¥1.94b (up 10% from FY 2020). Net income: CN¥307.0m (up 17% from FY 2020). Profit margin: 16% (in line with FY 2020).
Reported Earnings • Oct 28Third quarter 2021 earnings released: EPS CN¥0.13 (vs CN¥0.13 in 3Q 2020)The company reported a solid third quarter result with improved earnings, although revenues and profit margins were flat. Third quarter 2021 results: Revenue: CN¥509.7m (flat on 3Q 2020). Net income: CN¥79.5m (up 2.2% from 3Q 2020). Profit margin: 16% (in line with 3Q 2020).
Reported Earnings • Aug 28Second quarter 2021 earnings released: EPS CN¥0.25 (vs CN¥0.18 in 2Q 2020)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2021 results: Revenue: CN¥618.9m (up 24% from 2Q 2020). Net income: CN¥147.5m (up 35% from 2Q 2020). Profit margin: 24% (up from 22% in 2Q 2020). The increase in margin was driven by higher revenue.
Valuation Update With 7 Day Price Move • Aug 07Investor sentiment improved over the past weekAfter last week's 20% share price gain to CN¥18.66, the stock trades at a forward P/E ratio of 29x. Average forward P/E is 32x in the Electronic industry in China. Total returns to shareholders of 26% over the past year.
Valuation Update With 7 Day Price Move • Jul 10Investor sentiment improved over the past weekAfter last week's 16% share price gain to CN¥16.92, the stock trades at a forward P/E ratio of 26x. Average forward P/E is 29x in the Electronic industry in China. Total returns to shareholders of 28% over the past year.
Reported Earnings • Apr 29First quarter 2021 earnings released: EPS CN¥0.068 (vs CN¥0.057 in 1Q 2020)The company reported a solid first quarter result with improved earnings and revenues, although profit margins were flat. First quarter 2021 results: Revenue: CN¥416.1m (up 29% from 1Q 2020). Net income: CN¥40.3m (up 20% from 1Q 2020). Profit margin: 9.7% (in line with 1Q 2020).
Reported Earnings • Mar 17Full year 2020 earnings released: EPS CN¥0.45 (vs CN¥0.36 in FY 2019)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2020 results: Revenue: CN¥1.76b (up 14% from FY 2019). Net income: CN¥262.5m (up 24% from FY 2019). Profit margin: 15% (up from 14% in FY 2019). The increase in margin was driven by higher revenue.
Valuation Update With 7 Day Price Move • Jan 28Investor sentiment deteriorated over the past weekAfter last week's 18% share price decline to CN¥12.99, the stock is trading at a trailing P/E ratio of 31.6x, down from the previous P/E ratio of 38.8x. This compares to an average P/E of 40x in the Electronic industry in China.
Is New 90 Day High Low • Jan 26New 90-day low: CN¥13.38The company is down 18% from its price of CN¥16.28 on 29 October 2020. The Chinese market is up 12% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Electronic industry, which is up 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥0.59 per share.
Is New 90 Day High Low • Dec 10New 90-day low: CN¥13.93The company is down 6.0% from its price of CN¥14.81 on 11 September 2020. The Chinese market is up 5.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Electronic industry, which is up 6.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥0.59 per share.
Reported Earnings • Oct 28Third quarter earnings releasedOver the last 12 months the company has reported total profits of CN¥247.3m, up 18% from the prior year. Total revenue was CN¥1.72b over the last 12 months, up 13% from the prior year.
Is New 90 Day High Low • Oct 12New 90-day high: CN¥17.73The company is up 30% from its price of CN¥13.65 on 14 July 2020. The Chinese market is down 6.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Electronic industry, which is down 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥0.98 per share.