|
Delayed
London S.E.
03:25:59 2021-02-05 EST
|
5-day change | 1st Jan Change | ||
| 54.42 GBX | +16.45% |
|
-.--% | - |
| 01:15am | China's Biggest Airlines Post Over $1 Billion Loss in First Half as Fuel Shock Bites | DJ |
| 12:17am | Air China's H1 Loss Widens Despite Revenue Growth | MT |
Company Valuation: Air China Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 111,175 | 133,649 | 105,883 | 122,800 | 148,542 | 109,173 | - | - |
| Change | - | 20.21% | -20.77% | 15.98% | 20.96% | -26.5% | - | - |
| Enterprise Value (EV) 1 | 188,658 | 257,486 | 265,647 | 263,191 | 304,605 | 312,979 | 314,662 | 308,340 |
| Change | - | 36.48% | 3.17% | -0.92% | 15.74% | 2.75% | 0.54% | -2.01% |
| P/E | -3.66x | -2.19x | -66.5x | -329x | -57.8x | -11.5x | 11.9x | 7.24x |
| PBR | 1.05x | - | 1.95x | 1.7x | 2.61x | 1.34x | 1.25x | 1.03x |
| PEG | - | -0x | 0.7x | 4.2x | -0x | -0x | -0x | 0.1x |
| Capitalization / Revenue | 1.49x | 2.53x | 0.75x | 0.74x | 0.87x | 0.56x | 0.55x | 0.51x |
| EV / Revenue | 2.53x | 4.87x | 1.88x | 1.58x | 1.78x | 1.59x | 1.59x | 1.44x |
| EV / EBITDA | -15.3x | -18.2x | 8.79x | 8.4x | 10x | 11.8x | 8.01x | 6.75x |
| EV / EBIT | -8.63x | -7.26x | 85.7x | 119x | -783x | 57.9x | 34.6x | 22.3x |
| EV / FCF | 26.8x | -10.9x | 21x | 33.4x | 16.2x | 48.6x | 34x | 19x |
| FCF Yield | 3.72% | -9.21% | 4.76% | 2.99% | 6.18% | 2.06% | 2.94% | 5.26% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.211 | -2.812 | -0.0674 | -0.0147 | -0.11 | -0.2962 | 0.2865 | 0.4709 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 74,532 | 52,898 | 141,100 | 166,699 | 171,485 | 196,359 | 198,237 | 213,406 |
| EBITDA 1 | -12,365 | -14,168 | 30,212 | 31,321 | 30,329 | 26,589 | 39,279 | 45,651 |
| EBIT 1 | -21,851 | -35,444 | 3,101 | 2,218 | -389.2 | 5,404 | 9,096 | 13,805 |
| Net income 1 | -16,642 | -38,617 | -1,038 | -232.6 | -1,788 | -3,320 | 5,628 | 9,959 |
| Net Debt 1 | 77,483 | 123,837 | 159,763 | 140,390 | 156,063 | 203,807 | 205,489 | 199,168 |
| Reference price 2 | 4.432 | 6.148 | 4.484 | 4.839 | 6.353 | 3.407 | 3.407 | 3.407 |
| Nbr of stocks (in thousands) | 14,524,815 | 14,524,815 | 16,200,793 | 17,448,421 | 17,448,421 | 20,492,561 | - | - |
| Announcement Date | 3/30/22 | 3/30/23 | 3/28/24 | 3/27/25 | 3/26/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.56x | 0.9x | 6.98x | 0.97% | 52.37B | |
| 9.9x | 0.79x | 6.49x | -.--% | 35.9B | |
| 13.42x | 1.36x | 6.11x | 1.86% | 28.36B | |
| 8.42x | 0.82x | 3.85x | 2.14% | 26.17B | |
| 68.12x | 2.33x | 13.57x | 0.06% | 20.9B | |
| 28.51x | 1.11x | 5.92x | 3.6% | 17.04B | |
| -11.5x | 1.59x | 11.77x | -.--% | 16.23B | |
| 10.87x | 1.15x | 4.78x | 3.21% | 14.66B | |
| -47.81x | 1.55x | 9.76x | -.--% | 12.08B | |
| Average | 10.28x | 1.29x | 7.69x | 1.32% | 24.86B | |
| Weighted average by Cap. | 13.05x | 1.18x | 7.31x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 753 Stock
- AIRC Stock
- Valuation Air China Limited
Select your edition
All financial news and data tailored to specific country editions
