EN DE

Avicopter Plc (600038) Fair Value & Analysis

Industrials · CN · Market cap 21.9B CNY

AP Avicopter Plc 600038 · SHG
Price¥26.34
Fair Value¥11.49
Upside-56.4%
Quality19/100
Watch Avicopter Plc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 1.7% net margin
Low debt · negative free cash flow
0.89% dividend yield
Trails peers (5/14)
Narrow moat 22/100
Evidence: High Range ¥8.62 – ¥14.37 Share as image

Fair value as of: Aug 6, 2026

From 17 valuation models · updated 4 days ago

Share price +5.4% over the past month.

Below-average quality, and screening another 56% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥14.37). The favourable scenario is already priced in.
  • Weak quality (19/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥80.52 ¥24.60 Fair Value ¥11.49 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 6, 2026.

How to read this chart

60‑month range ¥24.60 – ¥80.52 · fair‑value band ¥8.62 – ¥14.37 · the ¥26.34 price screens above the ¥11.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 6, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Avicopter Plc (600038) currently trades at ¥26.34, while our model-based Fair Value estimate is ¥11.49, implying the stock looks roughly 56.4% overvalued today. The Quality Score stands at 19/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Avicopter Plc generated revenue of 29.1B CNY at a net margin of 1.7%. Revenue declined 0.1% year over year. It earns a return on equity of 2.6%. Net debt stands at 4.3B CNY. Fundamentals as of Aug 6, 2026

Our scenario range runs from ¥8.62 (bear case) to ¥14.37 (bull case); at ¥26.34, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 37% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -59% fair-value upside, at -56%, 600038 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income ¥15.83 ¥15.56 ¥13.72 76
ROIC Compounder ¥7.43 ¥8.28 ¥9.03 72
Gordon GGM ¥1.87 ¥3.89 ¥6.18 70
All 17 models by family
DCF Models
Owner Earnings ¥12.41 ¥22.92 ¥43.10 31
Earnings-Based
Graham-Dodd ¥5.41 ¥31.64 ¥44.04 54
Lynch FV ¥8.96 ¥12.80 ¥16.64 50
PEG = 1.0 ¥8.96 ¥12.80 ¥16.64 46
EPV ¥7.43 ¥8.28 ¥9.03 59
Dividend Discount
Gordon GGM ¥1.87 ¥3.89 ¥6.18 70
DDM Multi-Stage ¥1.87 ¥3.28 ¥4.09 61
Multiples
P/E Multiple ¥12.52 ¥16.70 ¥20.87 63
P/S Multiple ¥10.14 ¥13.52 ¥16.90 58
P/B Multiple ¥10.14 ¥13.52 ¥16.90 55
EV/EBIT ¥9.93 ¥12.46 ¥15.00 53
EV/EBITDA ¥16.61 ¥21.38 ¥26.14 54
EV/Revenue ¥7.75 ¥10.08 ¥12.41 43
Asset-Based
NCAV (Graham) ¥10.72 ¥14.37 ¥21.44 50
Economic Profit
Residual Income ¥15.83 ¥15.56 ¥13.72 76
ROIC Compounder ¥7.43 ¥8.28 ¥9.03 72
Growth Earnings
Growth-Adj P/E ¥13.17 ¥18.81 ¥24.46 68

Widest divergence: DCF Models (¥22.92) versus Dividend Discount (¥3.28). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 29.1B CNY
Revenue growth (YoY) -0.1%
Net margin 1.7%
Return on equity 2.6%
Free cash flow −11.5B CNY FY2025
P/E ratio 46.0
More key figures
Operating margin -0.4%
EPS (TTM) ¥0.5800
Dividend yield 0.9%
EPS growth (YoY) -81.2%
Net debt 4.3B CNY FY2025

Figures from reported company fundamentals · as of Aug 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 19/100

Of which business quality 22 · Market factors (momentum, volatility) 33

Profitability 23
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Avicopter Plc manufactures and sells helicopters in China and internationally. It offers unmanned and civil helicopters; helicopters parts; new energy and general aircraft; and aviation parts and services, as well as aviation subcontracting production and customized services. Avicopter Plc was formerly known as Hafei Aviation Industry Co., Ltd.

Full company description

Avicopter Plc manufactures and sells helicopters in China and internationally. It offers unmanned and civil helicopters; helicopters parts; new energy and general aircraft; and aviation parts and services, as well as aviation subcontracting production and customized services. Avicopter Plc was formerly known as Hafei Aviation Industry Co., Ltd. and changed its name to Avicopter Plc in December 2014. The company was founded in 1999 and is headquartered in Beijing, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Avicopter Plc reported revenue of ¥29.1B in FY2025 versus ¥21.8B in FY2021, a compound +7.5%/yr. Reported net income was ¥652M in FY2025, compounding −8.1%/yr from FY2021.

Growth Quality 38/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
29.1B CNY
Latest YoY
−2.4%
Avg. growth/yr (3Y)
+14.3%
Avg. growth/yr (5Y)
+8.1%
Avg. growth/yr (28Y)
+21.5%
Revenue +7.5%/yr
FY21 ¥21.8B
FY22 ¥19.5B
FY23 ¥26.6B
FY24 ¥29.8B
FY25 ¥29.1B
Net income −8.1%/yr
FY21 ¥913M
FY22 ¥388M
FY23 ¥604M
FY24 ¥556M
FY25 ¥652M

600038 screens 56% overvalued. Compare with General Electric Company →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Avicopter Plc Fair Value". https://www.fairvalue-calculator.com/stock/600038

Peer Group

Aerospace & Defense · 226 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 19 · Bottom 25%
Fair Value upside −56% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 2% · Bottom 25%
Operating margin (TTM) -0% · Bottom 25%
Revenue growth -0% · Below median
Dividend yield (TTM) 0.9% · Above median
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 46.0× · Pricier than median
P/B 1.24× · Cheaper than 75% of peers
P/S (TTM) 0.75× · Cheaper than 75% of peers
EV/EBITDA 19.7× · Cheaper than median
PEG 1.68× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 46
PAST 10 · sector 38
HEALTH 96 · sector 94
DIVIDEND 18 · sector 15

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Weapons Defense

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Aug 6, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $381.22 $116.71 -69%
RTX Corporation RTX $195.93 $88.37 -55%
Airbus SE 1AIR €213.25 €86.20 -60%
The Boeing Company BA $217.11 $48.20 -78%
China CSSC Holdings 600150 ¥34.31 ¥21.90 -36%
HD Hyundai Heavy Industries Co 329180 466,000 KRW 272,966 KRW -41%
Hanwha Aerospace Co 012450 967,000 KRW 573,468 KRW -41%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 337.50 TRY 130.70 TRY -61%
Saab AB SAABB kr 520.40 kr 212.84 -59%
Kongsberg Gruppen ASA KOG kr 277.50 kr 106.93 -61%

Compare Avicopter Plc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Avicopter Plc (600038) overvalued or undervalued?
As of Aug 6, 2026, our model estimates a fair value of ¥11.49 versus a price of ¥26.34, about −56% (overvalued).
What is the fair value of 600038?
Our model-based fair value for Avicopter Plc is ¥11.49 (as of Aug 6, 2026), built from audited fundamentals. The current price is ¥26.34.
What is the quality score of 600038?
Avicopter Plc has a Quality Score of 19/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Avicopter Plc (600038)?
Avicopter Plc reported trailing-twelve-month revenue of about 29.1B CNY (latest available figure, as of Aug 6, 2026).
What is the net profit margin of 600038?
The net profit margin of Avicopter Plc is about 1.7%, meaning it keeps roughly 1.7% of revenue as net income. Based on the latest reported figures.
Does Avicopter Plc pay a dividend?
Avicopter Plc currently shows a dividend yield of about 0.88% relative to its recent price (as of Aug 6, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Avicopter Plc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.