Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

4-Traders Homepage  >  Shares  >  SHANGHAI STOCK EXCHANGE  >  Air China Ltd.    601111   CNE000001NN0

AIR CHINA LTD. (601111)

1
End-of-day quote. End-of-day quote SHANGHAI STOCK EXCHANGE - 06/29
15.36 CNY   +10.03%
06/29 AIR CHINA : Suspension of trading
06/29 AIR CHINA : Overseas regulatory announcement
06/26 China's aviation boom drives airport building frenzy
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201220132014201520162017
Sales99 84197 628104 826112 012123 231133 468
Operating income (EBITDA)16 08515 83115 51826 76928 23231 970
Operating profit (EBIT)5 6954 7363 91713 38913 88115 508
Pre-Tax Profit (EBT)7 0384 5835 01812 66613 35015 761
Net income4 9483 3193 7828 7449 39110 999
EPS ( CNY)0,410,270,310,670,720,82
Dividend per Share ( CNY)0,060,050,050,110,110,11
Yield0,38%0,29%0,34%0,74%0,73%0,74%
Announcement Date03/27/2013
08:13am
03/26/2014
04:08am
03/23/2015
02:30am
---
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201220132014201520162017
Debt60 25570 78773 836102 56999 04791 204
Finance------
Operating income (EBITDA)16 08515 83115 51826 76928 23231 970
Leverage
(Debt/EBITDA)
3,75x4,47x4,76x3,83x3,51x2,85x
Capital Expenditure15 29722 40913 83119 61817 66117 831
Book Value Per Share (BVPS)3,92  CNY4,14  CNY4,15  CNY4,71  CNY5,33  CNY5,94  CNY
Cash Flow per Share1,02  CNY1,33  CNY1,44  CNY1,65  CNY1,89  CNY2,00  CNY
Announcement Date03/27/2013
08:13am
03/26/2014
04:08am
03/23/2015
02:30am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 162 891 M CNY -
Entreprise Value (EV) 265 460 M CNY 261 938 M CNY
Valuation 2015e 2016e
PER (Price / EPS) 23,0x 21,5x
Capitalization / Revenue 1,45x 1,32x
EV / Revenue 2,37x 2,13x
EV / EBITDA 9,92x 9,28x
Yield (DPS / Price) 0,74% 0,73%
Price to book (Price / BVPS) 3,26x 2,88x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 12,0% 11,3%
operating Leverage (Delta EBIT / Delta Sales) 35,3x 0,37x
Net Margin (Net Profit / Revenue) 7,81% 7,62%
ROA (Net Profit / Asset) 0,01% -0,03%
ROE (Net Profit / Equities) 15,4% 14,4%
Rate of Dividend 17,1% 15,7%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   17,5% 14,3%
Cash Flow / Sales (Taux d'autofinancement) 19,2% 20,0%
Capital Intensity (Assets / Sales) 587x -229x
Financial Leverage (Net Debt / EBITDA) 3,83x 3,51x
Price Earning Ratio
EPS & Dividend