End-of-day quote
Shanghai S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
5.88
CNY
|
-0.34%
|
|
-1.01%
|
+2.08%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
78,905
|
82,476
|
104,417
|
123,100
|
91,701
|
92,964
|
-
|
-
|
Enterprise Value (EV)
1 |
262,310
|
220,356
|
256,980
|
232,145
|
217,443
|
285,053
|
276,045
|
266,179
|
P/E ratio
|
21.3
x
|
-5.05
x
|
-5.07
x
|
-2.36
x
|
-13.1
x
|
12.6
x
|
7.93
x
|
5.27
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.23%
|
1.32%
|
1.02%
|
Capitalization / Revenue
|
0.51
x
|
0.89
x
|
1.03
x
|
1.41
x
|
0.57
x
|
0.5
x
|
0.46
x
|
0.43
x
|
EV / Revenue
|
1.7
x
|
2.38
x
|
2.53
x
|
2.67
x
|
1.36
x
|
1.54
x
|
1.37
x
|
1.24
x
|
EV / EBITDA
|
7.49
x
|
24.6
x
|
21.2
x
|
-10.2
x
|
25.1
x
|
8.53
x
|
6.97
x
|
6.22
x
|
EV / FCF
|
16.9
x
|
-110
x
|
-92.6
x
|
-67.6
x
|
7.13
x
|
-43.3
x
|
114
x
|
49.5
x
|
FCF Yield
|
5.93%
|
-0.91%
|
-1.08%
|
-1.48%
|
14%
|
-2.31%
|
0.88%
|
2.02%
|
Price to Book
|
0.9
x
|
0.86
x
|
0.91
x
|
1.87
x
|
-
|
1.3
x
|
1.04
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
12,267,172
|
15,329,302
|
16,948,417
|
18,120,890
|
18,120,906
|
18,120,908
|
-
|
-
|
Reference price
2 |
4.683
|
3.888
|
3.805
|
4.487
|
3.008
|
2.954
|
2.954
|
2.954
|
Announcement Date
|
3/30/20
|
3/30/21
|
3/30/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
154,322
|
92,561
|
101,644
|
87,059
|
159,929
|
184,578
|
201,289
|
214,637
|
EBITDA
1 |
35,033
|
8,940
|
12,142
|
-22,852
|
8,674
|
33,401
|
39,584
|
42,791
|
EBIT
1 |
3,202
|
-16,550
|
-14,696
|
-32,199
|
-2,142
|
7,882
|
14,059
|
16,647
|
Operating Margin
|
2.07%
|
-17.88%
|
-14.46%
|
-36.99%
|
-1.34%
|
4.27%
|
6.98%
|
7.76%
|
Earnings before Tax (EBT)
1 |
4,070
|
-15,195
|
-13,910
|
-31,526
|
-1,645
|
6,108
|
13,967
|
16,326
|
Net income
1 |
2,651
|
-10,847
|
-12,106
|
-32,682
|
-4,209
|
6,418
|
10,686
|
12,775
|
Net margin
|
1.72%
|
-11.72%
|
-11.91%
|
-37.54%
|
-2.63%
|
3.48%
|
5.31%
|
5.95%
|
EPS
2 |
0.2200
|
-0.7700
|
-0.7500
|
-1.900
|
-0.2300
|
0.2347
|
0.3724
|
0.5609
|
Free Cash Flow
1 |
15,553
|
-2,012
|
-2,776
|
-3,432
|
30,501
|
-6,576
|
2,419
|
5,377
|
FCF margin
|
10.08%
|
-2.17%
|
-2.73%
|
-3.94%
|
19.07%
|
-3.56%
|
1.2%
|
2.51%
|
FCF Conversion (EBITDA)
|
44.4%
|
-
|
-
|
-
|
351.64%
|
-
|
6.11%
|
12.57%
|
FCF Conversion (Net income)
|
586.68%
|
-
|
-
|
-
|
-
|
-
|
22.64%
|
42.09%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.006910
|
0.0390
|
0.0300
|
Announcement Date
|
3/30/20
|
3/30/21
|
3/30/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
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
|
43,227
|
48,179
|
45,223
|
EBITDA
1 |
-
|
-
|
-
|
-2,841
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,332
|
10,406
|
9,397
|
EBIT
1 |
-
|
-
|
-
|
-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
|
96.53
|
4,170
|
670.7
|
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%
|
0.22%
|
8.66%
|
1.48%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-5,483
|
-10,917
|
-16,420
|
-
|
-361
|
-
|
5,727
|
-5,611
|
-
|
1,583
|
-3.465
|
4,070
|
-182.4
|
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
|
3/30/20
|
8/28/20
|
8/27/21
|
3/30/22
|
3/30/22
|
4/28/22
|
8/30/22
|
8/30/22
|
10/28/22
|
3/28/23
|
3/28/23
|
4/28/23
|
8/29/23
|
8/29/23
|
10/27/23
|
3/27/24
|
3/27/24
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
183,405
|
137,880
|
152,563
|
109,045
|
125,742
|
192,090
|
183,082
|
173,215
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.235
x
|
15.42
x
|
12.56
x
|
-4.772
x
|
14.5
x
|
5.751
x
|
4.625
x
|
4.048
x
|
Free Cash Flow
1 |
15,553
|
-2,012
|
-2,776
|
-3,432
|
30,501
|
-6,576
|
2,419
|
5,377
|
ROE (net income / shareholders' equity)
|
4.08%
|
-14.6%
|
-17.6%
|
-62.2%
|
-10.8%
|
11.5%
|
18%
|
19.1%
|
ROA (Net income/ Total Assets)
|
1.03%
|
-3.43%
|
-3.73%
|
-10.3%
|
-1.36%
|
1.7%
|
2.35%
|
3.15%
|
Assets
1 |
257,604
|
316,370
|
324,819
|
317,310
|
310,604
|
377,524
|
454,719
|
405,557
|
Book Value Per Share
2 |
5.230
|
4.540
|
4.190
|
2.400
|
-
|
2.270
|
2.840
|
3.260
|
Cash Flow per Share
2 |
2.540
|
-0.4400
|
0.8300
|
0.2000
|
-
|
1.680
|
1.780
|
1.900
|
Capex
1 |
15,622
|
11,061
|
16,147
|
6,897
|
9,633
|
15,478
|
20,117
|
17,259
|
Capex / Sales
|
10.12%
|
11.95%
|
15.89%
|
7.92%
|
6.02%
|
8.39%
|
9.99%
|
8.04%
|
Announcement Date
|
3/30/20
|
3/30/21
|
3/30/22
|
3/28/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
2.954
CNY Average target price
3.63
CNY Spread / Average Target +22.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +26.82% | 32.92B | | -8.41% | 21.53B | | +41.18% | 19.37B | | +28.49% | 17.42B | | -14.98% | 14.64B | | +32.44% | 12.97B | | +1.80% | 10.79B | | +10.58% | 10.73B | | -2.06% | 8.95B |
Other Airlines
|