Valuation China Southern Airlines Company Limited Hong Kong S.E.

Stocks

Delayed Hong Kong S.E. Other stock markets 11:20:07 18/06/26 am AEST			5-day change	1st Jan Change
3.830 ^HKD	0.00%		+11.99%	-34.19%

16/06	China Southern Airlines' Passenger Capacity Falls 2.9% in May	MT
15/06	China Southern Airlines Company Limited(SHSE:600029) added to SSE 180 Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	104,399	123,293	91,580	105,270	132,238	88,791	-	-
Change	-	18.1%	-25.72%	14.95%	25.62%	-32.86%	-	-
Enterprise Value (EV) ¹	175,018	305,301	252,772	315,642	251,678	309,194	314,172	315,332
Change	-	74.44%	-17.21%	24.87%	-20.26%	22.85%	1.61%	0.37%
P/E	-9.08x	-4x	-25x	-72.1x	160x	-114x	19.9x	10.3x
PBR	1.71x	3.35x	2.84x	3.39x	4.08x	2.83x	2.49x	2.05x
PEG	-	-0x	0.3x	1.2x	-1x	1x	-0x	0.1x
Capitalization / Revenue	1.03x	1.42x	0.57x	0.6x	0.73x	0.45x	0.43x	0.4x
EV / Revenue	1.72x	3.51x	1.58x	1.81x	1.38x	1.55x	1.54x	1.42x
EV / EBITDA	14.5x	-87.5x	9.05x	8.61x	6.13x	8.92x	7.16x	6.16x
EV / EBIT	-	-	-	-	-	-	46,311,792x	20,877,872x
EV / FCF	-63x	-37.1x	11.1x	33x	12.1x	22.6x	19.6x	-
FCF Yield	-1.59%	-2.7%	9%	3.03%	8.29%	4.42%	5.1%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.75	-1.9	-0.23	-0.09	0.05	-0.0478	0.2739	0.53
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	101,644	87,059	159,929	174,224	182,256	199,498	204,189	222,363
EBITDA ¹	12,051	-3,488	27,919	36,668	41,051	34,666	43,857	51,175
EBIT	-14,302	-28,203	877	8,327	3,967	-	6,784	15,104
Net income ¹	-12,103	-32,699	-4,140	-1,769	857	-5,039	5,487	10,351
Net Debt ¹	70,619	182,008	161,192	210,372	119,440	220,404	225,382	226,542
Reference price ²	6.810	7.600	5.760	6.490	8.010	5.450	5.450	5.450
Nbr of stocks (in thousands)	16,948,417	18,120,890	18,120,906	18,120,912	18,120,922	18,120,969	-	-
Announcement Date	30/3/22	28/3/23	27/3/24	26/3/25	30/3/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DELTA AIR LINES, INC.	17.7x	0.98x	8.49x	0.93%	54.33B
UNITED AIRLINES HOLDINGS, INC.	12.09x	0.83x	7.28x	-.--%	38.46B
RYANAIR HOLDINGS PLC	12.66x	1.62x	6.7x	1.78%	31.72B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.36x	0.84x	4.06x	1.98%	27.2B
INTERGLOBE AVIATION LIMITED	-339.61x	2.53x	13.36x	0.21%	19.79B
SINGAPORE AIRLINES LIMITED	25.56x	1.19x	5.9x	3.69%	17.72B
LATAM AIRLINES GROUP S.A.	10.05x	1.22x	5.03x	2.97%	15.86B
AIR CHINA LIMITED	-20.68x	1.58x	10.36x	-.--%	14.72B
CHINA EASTERN AIRLINES CORPORATION LIMITED	130.25x	1.66x	9.46x	-.--%	12.5B
Average	-15.85x	1.38x	7.85x	1.28%	25.81B
Weighted average by Cap.	-11.64x	1.27x	7.68x	1.19%