China Eastern Airlines Corporation Limited Website

China Eastern Airlines Corporation Limited

SHSE-600115

Basic

  • Market Cap

    CN¥77.93B

  • EV

    CN¥258.64B

  • Shares Out

    22.29B

  • Revenue

    CN¥124.65B

  • Employees

    81,781

Margins

  • Gross

    3.76%

  • EBITDA

    8.32%

  • Operating

    0.13%

  • Pre-Tax

    -4.08%

  • Net

    -4.12%

  • FCF

    4.03%

Returns (5Yr Avg)

  • ROA

    -4.56%

  • ROTA

    -34.28%

  • ROE

    -32.04%

  • ROCE

    -5.88%

  • ROIC

    -2.97%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥4.13

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥5,235M

  • Net Debt

    CN¥180.22B

  • Debt/Equity

    4.62

  • EBIT/Interest

    0.03

Growth (CAGR)

  • Rev 3Yr

    30.12%

  • Rev 5Yr

    1.06%

  • Rev 10Yr

    3.42%

  • Dil EPS 3Yr

    -30.39%

  • Dil EPS 5Yr

    4.96%

  • Dil EPS 10Yr

    2.76%

  • Rev Fwd 2Yr

    14.06%

  • EBITDA Fwd 2Yr

    26.04%

  • EPS Fwd 2Yr

    -57.33%

  • EPS LT Growth Est

    36.16%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    -40.75%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

116,602

56,229

64,529

43,921

110,741

121,650

Other Revenues, Total

4,258

2,410

2,598

2,384

3,000

3,000

Total Revenues

120,860

58,639

67,127

46,305

113,741

124,650

Total Revenues % Chg.

5.2%

-51.5%

14.5%

-31%

145.6%

122.9%

Cost of Goods Sold, Total

107,200

70,956

80,062

74,844

112,483

119,961

Gross Profit

13,660

-12,317

-12,935

-28,539

1,258

4,689

Selling General & Admin Expenses, Total

10,224

6,766

6,028

5,968

7,885

8,439

Provision for Bad Debts

-6

15

3

5

13

13

R&D Expenses

160

176

315

305

277

267

Other Operating Expenses

-6,017

-4,178

-3,906

-2,321

-3,772

-4,186

Other Operating Expenses, Total

4,361

2,779

2,440

3,957

4,403

4,533

Operating Income

9,299

-15,096

-15,375

-32,496

-3,145

156

Interest Expense, Total

-5,077

-5,129

-5,729

-6,063

-6,014

-5,594

Interest And Investment Income

464

166

348

512

495

407

Net Interest Expenses

-4,613

-4,963

-5,381

-5,551

-5,519

-5,187

Income (Loss) On Equity Invest.

38

Currency Exchange Gains (Loss)

-990

2,494

1,619

-2,704

-901

-901

Other Non Operating Income (Expenses)

232

8

-51

-36

88

-402

EBT, Excl. Unusual Items

3,928

-17,557

-19,188

-40,787

-9,477

-6,296

Gain (Loss) On Sale Of Investments

25

-103

-11

-210

135

141

Gain (Loss) On Sale Of Assets

40

17

719

180

86

93

Asset Writedown

-22

-31

-1

-177

-51

-51

Other Unusual Items

331

1,193

968

880

1,029

1,029

EBT, Incl. Unusual Items

4,302

-16,481

-17,513

-40,114

-8,278

-5,084

Income Tax Expense

819

-3,927

-4,229

-244

336

425

Earnings From Continuing Operations

3,483

-12,554

-13,284

-39,870

-8,614

-5,509

Minority Interest

-288

719

1,070

2,514

446

378

Net Income

3,195

-11,835

-12,214

-37,356

-8,168

-5,131

Preferred Dividend and Other Adjustments

57

57

Net Income to Common Incl Extra Items

3,195

-11,835

-12,214

-37,356

-8,225

-5,188

Net Income to Common Excl. Extra Items

3,195

-11,835

-12,214

-37,356

-8,225

-5,188

Total Shares Outstanding

16,379.5

16,379.5

18,874.4

22,291.3

22,291.3

22,291.3

Weighted Avg. Shares Outstanding

15,104

16,379

16,795

18,874

22,291

21,662.7

Weighted Avg. Shares Outstanding Dil

15,104

16,379

16,795

18,874

22,291

21,662.7

EPS

0.2

-0.7

-0.7

-2

-0.4

-0.2

EPS Diluted

0.2

-0.7

-0.7

-2

-0.4

-0.2

EBITDA

18,437

-5,747

-5,406

-23,833

6,762

10,374

Effective Tax Rate

19%

23.8%

24.1%

0.6%

-4.1%

-8.4%