|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.430 HKD | -4.23% |
|
-9.50% | +5.44% |
| Jun. 15 | Air China's Passenger Traffic Rises 8.4% in May; Shares Down 4% | MT |
| Jun. 13 | Air China Limited Reports Group Operating Results for the Month and Year to Date Ended May 2025 | CI |
Company Valuation: Air China Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 98,052 | 111,175 | 133,649 | 105,883 | 122,800 | 120,210 | - | - |
| Change | - | 13.38% | 20.21% | -20.77% | 15.98% | -2.11% | - | - |
| Enterprise Value (EV) 1 | 174,498 | 279,459 | 257,486 | 241,817 | 271,752 | 311,944 | 289,151 | 283,563 |
| Change | - | 60.15% | -7.86% | -6.09% | 12.38% | 14.79% | -7.31% | -1.93% |
| P/E ratio | -4.9x | -3.66x | -2.19x | -66.5x | -329x | 25.3x | 11.9x | 7.08x |
| PBR | 0.96x | 1.05x | - | 1.95x | 1.7x | 1.72x | 1.53x | 1.25x |
| PEG | - | -0.2x | -0x | 0.7x | 4.2x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 1.41x | 1.49x | 2.53x | 0.75x | 0.74x | 0.69x | 0.65x | 0.59x |
| EV / Revenue | 2.51x | 3.75x | 4.87x | 1.71x | 1.63x | 1.79x | 1.55x | 1.4x |
| EV / EBITDA | -19.2x | 68.6x | -6.94x | 28.4x | 8.68x | 8.48x | 7.01x | 6.06x |
| EV / EBIT | -9.43x | -16.6x | -5.59x | -72.7x | 123x | 47.9x | 22.2x | 14.4x |
| EV / FCF | -16.6x | -21.4x | -10.9x | 17.3x | 34.5x | 25.4x | 20.6x | 28.2x |
| FCF Yield | -6.02% | -4.67% | -9.21% | 5.78% | 2.9% | 3.94% | 4.87% | 3.55% |
| Dividend per Share 2 | - | - | - | - | - | 0.00056 | 0.0266 | - |
| Rate of return | - | - | - | - | - | 0.01% | 0.53% | - |
| EPS 2 | -1.049 | -1.211 | -2.812 | -0.0674 | -0.0147 | 0.1963 | 0.4168 | 0.7022 |
| Distribution rate | - | - | - | - | - | 0.29% | 6.38% | - |
| Net sales 1 | 69,504 | 74,532 | 52,898 | 141,100 | 166,699 | 174,755 | 186,049 | 202,682 |
| EBITDA 1 | -9,094 | 4,072 | -37,124 | 8,502 | 31,321 | 36,768 | 41,273 | 46,761 |
| EBIT 1 | -18,500 | -16,862 | -46,085 | -3,324 | 2,218 | 6,517 | 13,042 | 19,702 |
| Net income 1 | -14,409 | -16,635 | -38,617 | -1,046 | -232.6 | 3,852 | 7,235 | 11,331 |
| Net Debt 1 | 76,446 | 168,284 | 123,837 | 135,933 | 148,952 | 191,734 | 168,942 | 163,353 |
| Reference price 2 | 5.136 | 4.432 | 6.148 | 4.484 | 4.839 | 4.972 | 4.972 | 4.972 |
| Nbr of stocks (in thousands) | 14,524,815 | 14,524,815 | 14,524,815 | 16,200,793 | 17,448,421 | 17,448,421 | - | - |
| Announcement Date | 3/30/21 | 3/30/22 | 3/30/23 | 3/28/24 | 3/27/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 26.45x | 1.8x | 8.55x | 0.01% | 17.07B | ||
| 8.62x | 0.77x | 5.97x | 1.32% | 31.05B | ||
| 12.18x | 1.54x | 6.64x | 1.89% | 28.86B | ||
| 7.23x | 0.75x | 5.47x | -.--% | 24.27B | ||
| 29.05x | 2.83x | 12.7x | 0.25% | 23.58B | ||
| 5.92x | 0.73x | 3.41x | 2.92% | 20.13B | ||
| 15.56x | 1.32x | 6.35x | 3.84% | 15.86B | ||
| 20.54x | 1.67x | 7.72x | 0.12% | 13.13B | ||
| 8.62x | 1.15x | 4.35x | -.--% | 11.51B | ||
| 43.52x | 1.82x | 7.66x | -.--% | 11.44B | ||
| Average | 17.77x | 1.44x | 6.88x | 1.04% | 19.69B | |
| Weighted average by Cap. | 16.07x | 1.40x | 6.92x | 1.13% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 753 Stock
- Valuation Air China Limited
Select your edition
All financial news and data tailored to specific country editions
