End-of-day quote
Shanghai S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
5.67
CNY
|
+0.18%
|
|
+2.16%
|
-1.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
78,905
|
82,476
|
104,417
|
123,100
|
91,701
|
88,620
|
-
|
-
|
Enterprise Value (EV)
1 |
262,310
|
220,356
|
256,980
|
232,145
|
217,443
|
278,361
|
275,480
|
260,196
|
P/E ratio
|
21.3
x
|
-5.05
x
|
-5.07
x
|
-2.36
x
|
-13.1
x
|
8.68
x
|
6.68
x
|
4.43
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.47%
|
1.76%
|
1.9%
|
Capitalization / Revenue
|
0.51
x
|
0.89
x
|
1.03
x
|
1.41
x
|
0.57
x
|
0.48
x
|
0.44
x
|
0.43
x
|
EV / Revenue
|
1.7
x
|
2.38
x
|
2.53
x
|
2.67
x
|
1.36
x
|
1.51
x
|
1.37
x
|
1.25
x
|
EV / EBITDA
|
7.49
x
|
24.6
x
|
21.2
x
|
-10.2
x
|
25.1
x
|
8.48
x
|
6.97
x
|
6.11
x
|
EV / FCF
|
16.9
x
|
-110
x
|
-92.6
x
|
-67.6
x
|
7.13
x
|
3,237
x
|
117
x
|
48.4
x
|
FCF Yield
|
5.93%
|
-0.91%
|
-1.08%
|
-1.48%
|
14%
|
0.03%
|
0.85%
|
2.07%
|
Price to Book
|
0.9
x
|
0.86
x
|
0.91
x
|
1.87
x
|
-
|
1.04
x
|
0.89
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
12,267,172
|
15,329,302
|
16,948,417
|
18,120,890
|
18,120,906
|
18,120,907
|
-
|
-
|
Reference price
2 |
4.683
|
3.888
|
3.805
|
4.487
|
3.008
|
2.628
|
2.628
|
2.628
|
Announcement Date
|
20-03-30
|
21-03-30
|
22-03-30
|
23-03-28
|
24-03-27
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
154,322
|
92,561
|
101,644
|
87,059
|
159,929
|
184,707
|
201,691
|
207,574
|
EBITDA
1 |
35,033
|
8,940
|
12,142
|
-22,852
|
8,674
|
32,814
|
39,537
|
42,552
|
EBIT
1 |
3,202
|
-16,550
|
-14,696
|
-32,199
|
-2,142
|
7,382
|
16,770
|
15,595
|
Operating Margin
|
2.07%
|
-17.88%
|
-14.46%
|
-36.99%
|
-1.34%
|
4%
|
8.31%
|
7.51%
|
Earnings before Tax (EBT)
1 |
4,070
|
-15,195
|
-13,910
|
-31,526
|
-1,645
|
7,317
|
16,302
|
16,476
|
Net income
1 |
2,651
|
-10,847
|
-12,106
|
-32,682
|
-4,209
|
6,175
|
12,030
|
9,495
|
Net margin
|
1.72%
|
-11.72%
|
-11.91%
|
-37.54%
|
-2.63%
|
3.34%
|
5.96%
|
4.57%
|
EPS
2 |
0.2200
|
-0.7700
|
-0.7500
|
-1.900
|
-0.2300
|
0.3028
|
0.3932
|
0.5938
|
Free Cash Flow
1 |
15,553
|
-2,012
|
-2,776
|
-3,432
|
30,501
|
86
|
2,352
|
5,377
|
FCF margin
|
10.08%
|
-2.17%
|
-2.73%
|
-3.94%
|
19.07%
|
0.05%
|
1.17%
|
2.59%
|
FCF Conversion (EBITDA)
|
44.4%
|
-
|
-
|
-
|
351.64%
|
0.26%
|
5.95%
|
12.64%
|
FCF Conversion (Net income)
|
586.68%
|
-
|
-
|
-
|
-
|
1.39%
|
19.55%
|
56.63%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0123
|
0.0464
|
0.0500
|
Announcement Date
|
20-03-30
|
21-03-30
|
22-03-30
|
23-03-28
|
24-03-27
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 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 Q3
|
2024 Q4
|
---|
Net sales
1 |
81,383
|
38,964
|
-
|
23,149
|
50,068
|
21,471
|
19,346
|
40,817
|
29,344
|
16,898
|
46,242
|
34,055
|
37,775
|
71,830
|
47,661
|
40,438
|
88,099
|
44,601
|
43,155
|
54,456
|
45,913
|
EBITDA
1 |
-
|
-
|
-
|
-2,841
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,799
|
13,314
|
4,457
|
EBIT
|
-
|
-
|
-
|
-7,298
|
-
|
-5,907
|
-9,537
|
-10,564
|
-5,696
|
-11,059
|
-15,671
|
-1,467
|
-475
|
1,433
|
5,586
|
-5,786
|
-
|
1,519
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-31.53%
|
-
|
-27.51%
|
-49.3%
|
-25.88%
|
-19.41%
|
-65.45%
|
-33.89%
|
-4.31%
|
-1.26%
|
1.99%
|
11.72%
|
-14.31%
|
-
|
3.41%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-5,483
|
-10,917
|
-16,420
|
-
|
-361
|
-
|
5,727
|
-5,611
|
-
|
1,583
|
2,461
|
7,191
|
-1,805
|
Net income
|
-
|
-
|
-4,690
|
-5,984
|
-7,416
|
-4,496
|
-6,992
|
-11,488
|
-
|
-
|
-21,209
|
-1,898
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-25.85%
|
-14.81%
|
-20.94%
|
-36.14%
|
-28.15%
|
-
|
-
|
-45.87%
|
-5.57%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.0800
|
-0.6400
|
-
|
-
|
-0.4500
|
-
|
-
|
-0.6800
|
-
|
-
|
-1.220
|
-
|
-
|
-0.1600
|
-
|
-
|
-0.0700
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-30
|
20-08-28
|
21-08-27
|
22-03-30
|
22-03-30
|
22-04-28
|
22-08-30
|
22-08-30
|
22-10-28
|
23-03-28
|
23-03-28
|
23-04-28
|
23-08-29
|
23-08-29
|
23-10-27
|
24-03-27
|
24-03-27
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
183,405
|
137,880
|
152,563
|
109,045
|
125,742
|
189,742
|
186,860
|
171,576
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.235
x
|
15.42
x
|
12.56
x
|
-4.772
x
|
14.5
x
|
5.782
x
|
4.726
x
|
4.032
x
|
Free Cash Flow
1 |
15,553
|
-2,012
|
-2,776
|
-3,432
|
30,501
|
86
|
2,352
|
5,377
|
ROE (net income / shareholders' equity)
|
4.08%
|
-14.6%
|
-17.6%
|
-62.2%
|
-10.8%
|
13.8%
|
19.6%
|
17.8%
|
ROA (Net income/ Total Assets)
|
1.03%
|
-3.43%
|
-3.73%
|
-10.3%
|
-1.36%
|
1.85%
|
2.35%
|
3.15%
|
Assets
1 |
257,604
|
316,370
|
324,819
|
317,310
|
310,604
|
333,769
|
511,909
|
301,423
|
Book Value Per Share
2 |
5.230
|
4.540
|
4.190
|
2.400
|
-
|
2.530
|
2.940
|
3.430
|
Cash Flow per Share
2 |
2.540
|
-0.4400
|
0.8300
|
0.2000
|
-
|
1.630
|
1.580
|
1.670
|
Capex
1 |
15,622
|
11,061
|
16,147
|
6,897
|
9,633
|
17,340
|
19,708
|
16,171
|
Capex / Sales
|
10.12%
|
11.95%
|
15.89%
|
7.92%
|
6.02%
|
9.39%
|
9.77%
|
7.79%
|
Announcement Date
|
20-03-30
|
21-03-30
|
22-03-30
|
23-03-28
|
24-03-27
|
-
|
-
|
-
|
Last Close Price
2.628
CNY Average target price
3.615
CNY Spread / Average Target +37.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.46% | 32.56B | | +5.37% | 24.92B | | -0.30% | 19.93B | | +34.22% | 18.17B | | +24.72% | 17.42B | | -20.24% | 14.43B | | +42.61% | 13.89B | | +12.97% | 10.94B | | -1.03% | 10.18B |
Other Airlines
|