Financials Air China Limited London S.E.

Equities

AIRC

CNE1000001S0

Airlines

Market Closed - London S.E. Other stock markets 03:25:59 2021-02-05 EST			5-day change	1st Jan Change
54.42 ^GBX	+16.45%		-.--%	-.--%

05-17	Air China’s Passenger Traffic Increases 27.4% Year-on-Year in April	MT
05-17	Air China Limited Reports Operating Results for the Month and Year to Date Ended April 2024	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	128,759	98,007	111,194	133,440	106,023	109,890	-	-
Enterprise Value (EV) ¹	164,134	174,453	279,478	257,277	241,956	312,122	304,606	278,001
P/E ratio	15 x	-4.9 x	-3.66 x	-2.18 x	-66.6 x	15.4 x	8.21 x	4.91 x
Yield	0.63%	-	-	-	-	0.05%	1.29%	-
Capitalization / Revenue	0.95 x	1.41 x	1.49 x	2.52 x	0.75 x	0.65 x	0.59 x	0.55 x
EV / Revenue	1.21 x	2.51 x	3.75 x	4.86 x	1.71 x	1.84 x	1.62 x	1.38 x
EV / EBITDA	8.52 x	-19.2 x	68.6 x	-6.93 x	28.5 x	7.92 x	7.37 x	6.14 x
EV / FCF	6.31 x	-16.6 x	-21.4 x	-10.8 x	17.3 x	15.5 x	16.2 x	21.2 x
FCF Yield	15.8%	-6.02%	-4.67%	-9.22%	5.77%	6.44%	6.16%	4.71%
Price to Book	1.1 x	0.96 x	1.05 x	-	-	1.54 x	1.24 x	1.04 x
Nbr of stocks (in thousands)	14,524,815	14,524,815	14,524,815	14,524,815	16,200,793	16,593,720	-	-
Reference price ²	7.069	5.134	4.433	6.138	4.490	4.092	4.092	4.092
Announcement Date	3/31/20	3/30/21	3/30/22	3/30/23	3/28/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	136,181	69,504	74,532	52,898	141,100	170,070	187,613	201,245
EBITDA ¹	19,258	-9,094	4,072	-37,124	8,502	39,405	41,341	45,258
EBIT ¹	9,178	-18,500	-16,862	-46,085	-3,324	9,101	17,248	18,749
Operating Margin	6.74%	-26.62%	-22.62%	-87.12%	-2.36%	5.35%	9.19%	9.32%
Earnings before Tax (EBT) ¹	9,105	-18,475	-21,826	-45,877	-1,660	8,043	19,039	17,049
Net income ¹	6,409	-14,409	-16,635	-38,617	-1,046	7,129	14,873	14,252
Net margin	4.71%	-20.73%	-22.32%	-73%	-0.74%	4.19%	7.93%	7.08%
EPS ²	0.4700	-1.049	-1.211	-2.812	-0.0674	0.2655	0.4983	0.8334
Free Cash Flow ¹	25,998	-10,497	-13,040	-23,727	13,973	20,092	18,763	13,091
FCF margin	19.09%	-15.1%	-17.5%	-44.85%	9.9%	11.81%	10%	6.51%
FCF Conversion (EBITDA)	134.99%	-	-	-	164.35%	50.99%	45.39%	28.92%
FCF Conversion (Net income)	405.67%	-	-	-	-	281.85%	126.15%	91.86%
Dividend per Share ²	0.0444	-	-	-	-	0.002080	0.0529	-
Announcement Date	3/31/20	3/30/21	3/30/22	3/30/23	3/28/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2021 Q4	2021 S2	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 S1
Net sales ¹	70,868	29,646	17,074	36,868	12,918	11,035	23,953	18,136	10,809	28,945	25,068	34,545	59,613	45,864	35,623	81,487	40,066	41,589	87,481	49,493	46,577	59,177	63,683
EBITDA ¹	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	4,248	-	12,110	12,326	-	-
EBIT ¹	-	-	-7,173	-10,820	-10,450	-12,608	-16,973	-16,373	-12,739	-18,471	-3,295	-2,388	-795.5	5,253	-2,894	3,897	-1,947	-4,166	-	3,948	9,122	-18,471	-898
Operating Margin	-	-	-42.01%	-29.35%	-80.9%	-114.26%	-70.86%	-90.28%	-117.86%	-63.81%	-13.14%	-6.91%	-1.33%	11.45%	-8.12%	4.78%	-4.86%	-10.02%	-	7.98%	19.58%	-31.21%	-1.41%
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-	-	-22,801	-	-	-	-	-	2,710	-	-	-	-	-	-	-
Net income	3,269	-	-6,321	-9,854	-8,900	-10,537	-19,437	-	-	-19,181	-	-	-	-	-	2,408	-	-	-	-	-	-	-
Net margin	4.61%	-	-37.02%	-26.73%	-68.9%	-95.49%	-81.15%	-	-	-66.27%	-	-	-	-	-	2.96%	-	-	-	-	-	-	-
EPS	-	-	-	-0.7200	-	-	-	-	-	-1.396	-	-	-0.2239	-	-	0.1565	-0.1100	-	0.0800	-	-	0.0800	-
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	3/31/20	8/28/20	3/30/22	3/30/22	4/28/22	8/30/22	8/30/22	10/28/22	3/30/23	3/30/23	4/26/23	8/30/23	8/30/23	10/26/23	3/28/24	3/28/24	4/26/24	-	-	-	-	-	-

¹CNY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	35,375	76,446	168,284	123,837	135,933	202,232	192,958	168,111
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	1.837 x	-8.406 x	41.32 x	-3.336 x	15.99 x	5.132 x	4.668 x	3.714 x
Free Cash Flow ¹	25,998	-10,497	-13,040	-23,727	13,973	20,092	18,763	13,091
ROE (net income / shareholders' equity)	7.09%	-16.9%	-23.8%	-90.9%	-2.77%	14.1%	23.2%	19.7%
ROA (Net income/ Total Assets)	2.38%	-4.98%	-5.67%	-13%	-0.33%	1.4%	3.59%	4.25%
Assets ¹	268,929	289,172	293,493	296,692	317,567	509,193	414,608	335,334
Book Value Per Share ²	6.440	5.340	4.230	-	-	2.660	3.300	3.950
Cash Flow per Share ²	2.790	0.1000	0.5200	-	-	1.860	1.840	1.870
Capex ¹	12,342	11,905	20,170	6,965	21,446	34,628	24,463	24,681
Capex / Sales	9.06%	17.13%	27.06%	13.17%	15.2%	20.36%	13.04%	12.26%
Announcement Date	3/31/20	3/30/21	3/30/22	3/30/23	3/28/24	-	-	-

¹CNY in Million²CNY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Air China Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

4.092 CNY

Average target price

5.327 CNY

Spread / Average Target

+30.19%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Airlines

	1st Jan change	Capi.
DELTA AIR LINES, INC.	+28.86%	33.45B
RYANAIR HOLDINGS PLC	-5.98%	22.2B
INTERGLOBE AVIATION LIMITED	+43.34%	19.78B
SINGAPORE AIRLINES LIMITED	+3.05%	17.65B
UNITED AIRLINES HOLDINGS, INC.	+25.38%	17.01B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	+37.80%	13.63B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-2.42%	12.97B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	+11.45%	10.83B
CHINA EASTERN AIRLINES CORPORATION LIMITED	+2.84%	10.79B

Other Airlines