Valuation Hainan Airlines Holding Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2024-09-11			5-day change	1st Jan Change
1.030 ^CNY	0.00%		-1.90%	-24.82%

Sep. 02	Hainan Airlines' H1 Loss Narrows as Operating Income Jumps 15%	MT
Aug. 30	Hainan Airlines Holding Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	31,767	29,138	25,447	61,719	80,430	59,150
Change	-	-8.28%	-12.67%	142.54%	30.32%	-26.46%
Enterprise Value (EV) ¹	98,834	95,960	123,984	154,252	183,730	153,968
Change	-	-2.91%	29.2%	24.41%	19.11%	-16.2%
P/E ratio	-8.17x	228x	-0.4x	7.15x	-3.13x	196x
PBR	0.59x	0.56x	-0.9x	7.28x	69x	25.6x
PEG	-	-2x	0x	-0x	0x	-2x
Capitalization / Revenue	0.47x	0.4x	0.87x	1.82x	3.52x	1.01x
EV / Revenue	1.46x	1.33x	4.22x	4.54x	8.04x	2.63x
EV / EBITDA	12.5x	11.1x	-10.6x	-21x	-20x	18.8x
EV / EBIT	41.6x	27.7x	-7.67x	-13.7x	-13.5x	37x
EV / FCF	-20.2x	75.1x	14.3x	-1.8x	80.5x	24.1x
FCF Yield	-4.96%	1.33%	7%	-55.5%	1.24%	4.14%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.23	0.0076	-3.834	0.26	-0.5942	0.007
Distribution rate	-	-	-	-	-	-
Net sales ¹	67,764	72,389	29,401	34,002	22,864	58,641
EBITDA ¹	7,909	8,671	-11,731	-7,346	-9,190	8,168
EBIT ¹	2,378	3,462	-16,156	-11,222	-13,578	4,160
Net income ¹	-3,591	543.2	-64,003	4,721	-20,247	310.9
Net Debt ¹	67,067	66,823	98,538	92,533	103,300	94,819
Reference price ²	1.880	1.730	1.520	1.860	1.860	1.370
Nbr of stocks (in thousands)	16,806,120	16,806,120	16,806,120	33,242,794	43,215,633	43,215,633
Announcement Date	4/30/19	4/29/20	4/30/21	4/29/22	4/20/23	4/26/24

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DELTA AIR LINES, INC.	7.51x	0.76x	5.08x	+0.92%	27.83B
INTERGLOBE AVIATION LIMITED	22.24x	2.41x	10.33x	+0.42%	22.23B
RYANAIR HOLDINGS PLC	11.52x	1.17x	5.77x	+2.35%	19.27B
SINGAPORE AIRLINES LIMITED	8.34x	1.38x	5.97x	+5.45%	17.31B
UNITED AIRLINES HOLDINGS, INC.	5.21x	0.58x	4.2x	-.--%	15.92B
AIR CHINA LIMITED	22.52x	1.54x	8.74x	-.--%	12.72B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	4.92x	0.61x	3.25x	+3.23%	12.32B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	20.62x	1.46x	7.92x	+1.28%	11.83B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.02x	0.93x	4.12x	-	11.51B
Average	11.88x	1.20x	6.15x	+1.71%	16.77B
Weighted average by Cap.	11.86x	1.23x	6.26x	+1.65%