China Eastern Airlines Corporation Limited (600115)

Basic

  • Market Cap

    CN¥74.03B

  • EV

    CN¥272.09B

  • Shares Out

    22.29B

  • Revenue

    CN¥95.8B

  • Employees

    80,193

Margins

  • Gross

    -3.68%

  • EBITDA

    0.14%

  • Operating

    -7.87%

  • Pre-Tax

    -13.86%

  • Net

    -12.4%

  • FCF

    2.97%

Returns (5Yr Avg)

  • ROA

    -1.9%

  • ROE

    -23.76%

  • ROCE

    -4.58%

  • ROIC

    -2.37%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥4.68

  • P/E

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥13.4B

  • Net Debt

    CN¥197B

  • Debt/Equity

    7.66

  • EBIT/Interest

    -1.19

Growth (CAGR)

  • Rev 3Yr

    11.15%

  • Rev 5Yr

    -3.09%

  • Rev 10Yr

    0.85%

  • Dil EPS 3Yr

    -4.58%

  • Dil EPS 5Yr

    22.46%

  • Dil EPS 10Yr

    8.19%

  • Rev Fwd 2Yr

    69.82%

  • EBITDA Fwd 2Yr

    38.54%

  • EPS Fwd 2Yr

    -57.33%

  • EPS LT Growth Est

    134.1%

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 '13

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

LTM

Revenues

109,787

116,602

56,229

64,529

43,921

93,609

Other Revenues, Total

5,143

4,258

2,410

2,598

2,190

2,190

Total Revenues

114,930

120,860

58,639

67,127

46,111

95,799

Total Revenues % Chg.

13%

5.2%

-51.5%

14.5%

-31.3%

89.8%

Cost of Goods Sold, Total

102,708

107,200

70,956

80,062

74,696

99,328

Gross Profit

12,222

13,660

-12,317

-12,935

-28,585

-3,529

Selling General & Admin Expenses, Total

9,384

10,224

6,766

6,028

5,970

7,271

Provision for Bad Debts

-21

-6

15

3

5

48

R&D Expenses

135

160

176

315

305

317

Other Operating Expenses

-5,083

-6,017

-4,178

-3,906

-2,322

-3,621

Other Operating Expenses, Total

4,415

4,361

2,779

2,440

3,958

4,015

Operating Income

7,807

9,299

-15,096

-15,375

-32,543

-7,544

Interest Expense, Total

-3,621

-5,077

-5,129

-5,729

-6,063

-6,338

Interest And Investment Income

348

464

166

348

494

639

Net Interest Expenses

-3,273

-4,613

-4,963

-5,381

-5,569

-5,699

Currency Exchange Gains (Loss)

-2,040

-990

2,494

1,619

-2,687

-2,687

Other Non Operating Income (Expenses)

280

232

8

-51

-45

1,950

EBT, Excl. Unusual Items

2,774

3,928

-17,557

-19,188

-40,844

-13,980

Gain (Loss) On Sale Of Investments

284

25

-103

-11

-202

-189

Gain (Loss) On Sale Of Assets

497

40

17

719

4

1

Asset Writedown

-37

-22

-31

-1

-1

4

Other Unusual Items

349

331

1,193

968

889

889

EBT, Incl. Unusual Items

3,867

4,302

-16,481

-17,513

-40,154

-13,275

Income Tax Expense

926

819

-3,927

-4,229

-254

-739

Earnings From Continuing Operations

2,941

3,483

-12,554

-13,284

-39,900

-12,536

Minority Interest

-232

-288

719

1,070

2,514

659

Net Income

2,709

3,195

-11,835

-12,214

-37,386

-11,877

Net Income to Common Incl Extra Items

2,709

3,195

-11,835

-12,214

-37,386

-11,877

Net Income to Common Excl. Extra Items

2,709

3,195

-11,835

-12,214

-37,386

-11,877

Total Shares Outstanding

14,467

16,379.5

16,379.5

18,874.4

22,291.3

22,291.3

Weighted Avg. Shares Outstanding

14,467

15,104

16,379

16,795

18,876

21,432.3

Weighted Avg. Shares Outstanding Dil

14,467

15,104

16,379

16,795

18,876

21,432.3

EPS

0.2

0.2

-0.7

-0.7

-2

-0.6

EPS Diluted

0.2

0.2

-0.7

-0.7

-2

-0.6

EBITDA

22,514

18,437

-5,747

-5,406

-23,885

130.8