Valuation BOC Aviation Limited

Stocks

Delayed Hong Kong S.E. 01:43:56 2026-10-26 EDT			5-day change	1st Jan Change
70.70 ^HKD	+1.29%		+4.35%	-2.88%

10-15	BOC Aviation Limited, 2025 Earnings Call, Mar 19, 2026
10-02	BOC Aviation Limited, H1 2026 Earnings Call, Aug 20, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,082	5,799	5,304	5,392	6,491	6,177	-	-
Change	-	14.1%	-8.54%	1.67%	20.38%	-4.84%	-	-
Enterprise Value (EV) ¹	21,408	20,560	21,436	21,747	23,284	24,968	26,409	28,001
Change	-	-3.96%	4.26%	1.45%	7.07%	7.23%	5.77%	6.03%
P/E	9.04x	279x	6.95x	5.84x	8.28x	7.62x	6.88x	6.07x
PBR	0.97x	1.11x	0.92x	0.85x	0.95x	0.86x	0.78x	0.74x
PEG	-	-2.9x	0x	0.3x	-0.6x	2.29x	0.6x	0.5x
Capitalization / Revenue	2.33x	2.51x	2.15x	2.11x	2.48x	2.25x	2.09x	1.91x
EV / Revenue	9.81x	8.91x	8.71x	8.5x	8.89x	9.09x	8.92x	8.67x
EV / EBITDA	10.7x	9.53x	9.33x	9.13x	9.48x	9.73x	9.47x	9.1x
EV / EBIT	17.2x	15x	14.3x	13.7x	13.9x	14.4x	13.9x	13.2x
EV / FCF	-66.9x	25.7x	35x	199x	-17.9x	-19.6x	-	-12.2x
FCF Yield	-1.49%	3.89%	2.86%	0.5%	-5.59%	-5.1%	-	-8.22%
Dividend per Share ²	0.2831	0.2659	0.3852	0.4658	0.4537	0.455	0.5058	0.5907
Rate of return	3.87%	3.18%	5.04%	6%	4.85%	5.11%	5.68%	6.64%
EPS ²	0.81	0.03	1.1	1.33	1.13	1.168	1.294	1.465
Distribution rate	35%	886%	35%	35%	40.2%	39%	39.1%	40.3%
Net sales ¹	2,183	2,307	2,461	2,557	2,619	2,747	2,961	3,229
EBITDA ¹	2,007	2,156	2,298	2,382	2,455	2,567	2,788	3,077
EBIT ¹	1,242	1,370	1,503	1,588	1,674	1,739	1,907	2,128
Net income ¹	561.3	20.06	763.9	923.6	787.2	810.4	892.5	1,004
Net Debt ¹	16,326	14,761	16,133	16,355	16,793	18,791	20,232	21,824
Reference price ²	7.323	8.355	7.642	7.770	9.353	8.901	8.901	8.901
Nbr of stocks (in thousands)	694,010	694,010	694,010	694,010	694,010	694,010	-	-
Announcement Date	3/10/22	3/9/23	3/14/24	3/13/25	3/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOC AVIATION LIMITED	7.62x	9.09x	9.73x	5.11%	6.18B
FEDERAL NATIONAL MORTGAGE ASSOCIATION	99.75x	-	-	-.--%	22.9B
AERCAP HOLDINGS N.V.	8.46x	7.24x	8.38x	1.1%	22.53B
MITSUBISHI HC CAPITAL INC.	11.47x	4.17x	22.85x	3.93%	12.01B
FEDERAL HOME LOAN MORTGAGE CORPORATION	1114.11x	-	-	-.--%	11.95B
POWER FINANCE CORPORATION LIMITED	5.37x	-	-	5.68%	10.99B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	10.79x	-	-	4.57%	10.25B
REC LIMITED	4.55x	-	-	6.91%	8.15B
Average	157.77x	6.84x	13.65x	3.41%	13.12B
Weighted average by Cap.	154.16x	6.62x	12.85x	2.56%