EASTERN AIR LOGISTICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.53 CNY | +7.09% |
|
+12.19% | +38.90% |
| Apr. 29 | Eastern Air Logistics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 24 | Eastern Air Logistics' 2023 Profit Falls 32%; Shares Jump 8% | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 34,736 | 24,226 | 23,464 | 32,593 | - | - |
| Enterprise Value (EV) 1 | 34,736 | 24,226 | 16,563 | 23,688 | 20,399 | 32,593 |
| P/E ratio | 9.12 x | 6.66 x | 9.41 x | 10.3 x | 8.89 x | 7.79 x |
| Yield | 3.15% | 2.29% | - | 2.63% | 4.4% | - |
| Capitalization / Revenue | 1.56 x | 1.03 x | 1.14 x | 1.3 x | 1.21 x | 1.1 x |
| EV / Revenue | 1.56 x | 1.03 x | 0.8 x | 0.94 x | 0.76 x | 1.1 x |
| EV / EBITDA | 5.69 x | 3.92 x | 3.9 x | 3.65 x | 2.8 x | 4.13 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 3.16 x | 1.79 x | 1.52 x | 1.77 x | 1.55 x | 1.31 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 | 20.53 | 20.53 | 20.53 |
| 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 | 25,072 | 27,004 | 29,730 |
| EBITDA 1 | - | 6,110 | 6,184 | 4,242 | 6,485 | 7,278 | 7,894 |
| EBIT 1 | - | 5,650 | 5,721 | 3,749 | 4,861 | 5,601 | 6,368 |
| Operating Margin | - | 25.42% | 24.38% | 18.18% | 19.39% | 20.74% | 21.42% |
| Earnings before Tax (EBT) 1 | - | 5,652 | 5,722 | 3,754 | 4,862 | 5,518 | 6,374 |
| Net income 1 | - | 3,627 | 3,637 | 2,488 | 3,145 | 3,599 | 4,182 |
| Net margin | - | 16.32% | 15.5% | 12.07% | 12.54% | 13.33% | 14.06% |
| EPS 2 | 1.660 | 2.400 | 2.290 | 1.570 | 1.985 | 2.310 | 2.635 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.6900 | 0.3500 | - | 0.5400 | 0.9026 | - |
| 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 | 8,904 | 12,193 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 45.5% | 29.9% | 17.2% | 17.8% | 17.9% | 16.9% |
| ROA (Net income/ Total Assets) | - | 24.7% | - | - | 8.8% | 8.75% | 8.1% |
| Assets 1 | - | 14,684 | - | - | 35,736 | 41,129 | 51,623 |
| Book Value Per Share 2 | - | 6.920 | 8.520 | 9.730 | 11.60 | 13.30 | 15.70 |
| Cash Flow per Share 2 | - | 3.700 | 3.420 | 3.300 | 3.500 | 3.740 | 4.140 |
| Capex 1 | - | 382 | 1,286 | 550 | 718 | 525 | 352 |
| Capex / Sales | - | 1.72% | 5.48% | 2.67% | 2.86% | 1.94% | 1.18% |
| 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
20.53
CNY
Average target price
22.11
CNY
Spread / Average Target
+7.69%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +38.90% | 4.22B | |
| +2.47% | 1.47B | |
| 0.00% | 790M | |
| +16.06% | 417M | |
| -14.57% | 179M | |
| +13.28% | 78.03M |
- Stock Market
- Equities
- 601156 Stock
- Financials Eastern Air Logistics Co., Ltd.