EASTERN AIR LOGISTICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.31 CNY | -2.33% |
|
-3.93% | +30.65% |
| May. 29 | China Eastern Air Logistics Launches Cold Chain Business | MT |
| Apr. 29 | Eastern Air Logistics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 34,736 | 24,226 | 23,464 | 30,656 | - | - |
| Enterprise Value (EV) 1 | 34,736 | 24,226 | 16,563 | 21,702 | 18,706 | 15,238 |
| P/E ratio | 9.12 x | 6.66 x | 9.41 x | 9.53 x | 7.94 x | 6.93 x |
| Yield | 3.15% | 2.29% | - | 2.24% | 4.92% | 5.04% |
| Capitalization / Revenue | 1.56 x | 1.03 x | 1.14 x | 1.23 x | 1.07 x | 0.99 x |
| EV / Revenue | 1.56 x | 1.03 x | 0.8 x | 0.87 x | 0.65 x | 0.49 x |
| EV / EBITDA | 5.69 x | 3.92 x | 3.9 x | 3.34 x | 2.53 x | 1.75 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 3.16 x | 1.79 x | 1.52 x | 1.66 x | 1.42 x | 1.21 x |
| Nbr of stocks (in thousands) | 1,587,556 | 1,587,556 | 1,587,556 | 1,587,556 | - | - |
| Reference price 2 | 21.88 | 15.26 | 14.78 | 19.31 | 19.31 | 19.31 |
| Announcement Date | 3/2/22 | 4/10/23 | 4/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,111 | 22,227 | 23,470 | 20,621 | 24,862 | 28,624 | 30,938 |
| EBITDA 1 | - | 6,110 | 6,184 | 4,242 | 6,496 | 7,389 | 8,712 |
| EBIT 1 | - | 5,650 | 5,721 | 3,749 | 4,974 | 5,899 | 6,722 |
| Operating Margin | - | 25.42% | 24.38% | 18.18% | 20.01% | 20.61% | 21.73% |
| Earnings before Tax (EBT) 1 | - | 5,652 | 5,722 | 3,754 | 4,916 | 5,718 | 6,363 |
| Net income 1 | - | 3,627 | 3,637 | 2,488 | 3,180 | 3,734 | 4,183 |
| Net margin | - | 16.32% | 15.5% | 12.07% | 12.79% | 13.05% | 13.52% |
| EPS 2 | 1.660 | 2.400 | 2.290 | 1.570 | 2.027 | 2.432 | 2.788 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.6900 | 0.3500 | - | 0.4321 | 0.9502 | 0.9726 |
| Announcement Date | 5/17/21 | 3/2/22 | 4/10/23 | 4/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 |
|---|---|---|---|---|
| Net sales | - | - | - | - |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 1,202 | 1,374 | 749.1 | 2,123 |
| Net margin | - | - | - | - |
| EPS | - | 0.8700 | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 3/2/22 | 4/28/22 | 8/29/22 | 8/29/22 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 6,902 | 8,954 | 11,950 | 15,417 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 45.5% | 29.9% | 17.2% | 18.4% | 18.4% | 17.9% |
| ROA (Net income/ Total Assets) | - | 24.7% | - | 9.08% | 8.8% | 8.75% | 8.1% |
| Assets 1 | - | 14,684 | - | 27,408 | 36,134 | 42,677 | 51,638 |
| Book Value Per Share 2 | - | 6.920 | 8.520 | 9.730 | 11.60 | 13.60 | 15.90 |
| Cash Flow per Share 2 | - | 3.700 | 3.420 | 3.300 | 3.410 | 3.900 | 4.420 |
| Capex 1 | - | 382 | 1,286 | 550 | 650 | 556 | 406 |
| Capex / Sales | - | 1.72% | 5.48% | 2.67% | 2.61% | 1.94% | 1.31% |
| Announcement Date | 5/17/21 | 3/2/22 | 4/10/23 | 4/23/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
19.31
CNY
Average target price
22.55
CNY
Spread / Average Target
+16.77%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +30.65% | 4.23B | |
| +2.93% | 1.47B | |
| -30.49% | 799M | |
| 0.00% | 708M | |
| +8.09% | 389M | |
| -23.62% | 162M |
- Stock Market
- Equities
- 601156 Stock
- Financials Eastern Air Logistics Co., Ltd.
