CHINA EASTERN AIRLINES CORPORATION LIMITED Toevoegen aan een lijst
Financiën China Eastern Airlines Corporation Limited
Aandelen
600115
CNE000000TR0
Luchtvaartmaatschappijen
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3,95 CNY | +0,25% |
|
-0,25% | +1,80% |
| 06/06 | China Eastern Airlines, Etihad Airways vormen JV | MT |
| 05/06 | Etihad vormt joint venture met China Eastern om groei te stimuleren | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 85.079 | 67.032 | 83.121 | 90.264 | 76.977 | 77.796 | - | - |
| Bedrijfswaarde 1 | 151.156 | 161.349 | 182.835 | 214.251 | 260.439 | 266.742 | 263.809 | 254.071 |
| K/w-verhouding | 27,7 x | -6,48 x | -7,1 x | -2,79 x | -10,5 x | 24,8 x | 12,7 x | 9,88 x |
| Dividendrendement | 0,86% | - | - | - | - | 0,05% | 0,42% | 0,51% |
| Marktkapitalisatie/omzet | 0,7 x | 1,04 x | 1,24 x | 1,96 x | 0,68 x | 0,54 x | 0,5 x | 0,47 x |
| Bedrijfswaarde/omzet | 1,25 x | 2,5 x | 2,72 x | 4,65 x | 2,29 x | 1,86 x | 1,69 x | 1,54 x |
| Bedrijfswaarde/EBITDA | 4,7 x | 18,8 x | -25,4 x | -6,96 x | 11,3 x | 8,38 x | 7,07 x | 6,5 x |
| Bedrijfswaarde/FCF | 7,07 x | -31,4 x | -145 x | -13 x | 32,9 x | 19,8 x | 21,8 x | 16,2 x |
| FCF Yield | 14,1% | -3,18% | -0,69% | -7,67% | 3,04% | 5,05% | 4,59% | 6,17% |
| Price to Book | 1,43 x | 1,42 x | 1,69 x | 4,24 x | 2,13 x | 1,99 x | 1,7 x | 1,5 x |
| Aantal aandelen (in duizenden) | 16.379.509 | 16.379.509 | 18.874.440 | 18.874.440 | 22.291.297 | 22.291.297 | - | - |
| Referentieprijs 2 | 5,810 | 4,680 | 5,160 | 5,530 | 3,880 | 3,950 | 3,950 | 3,950 |
| Datum van publicatie | 31-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 28-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 120.986 | 64.425 | 67.127 | 46.111 | 113.741 | 143.609 | 156.319 | 164.766 |
| EBITDA 1 | 32.165 | 8.592 | -7.210 | -30.793 | 23.014 | 31.842 | 37.298 | 39.080 |
| Bedrijfsresultaat (EBIT) 1 | 10.085 | -13.656 | -17.788 | -40.144 | -8.544 | 4.568 | 11.120 | 13.139 |
| Operationele Marge | 8,34% | -21,2% | -26,5% | -87,06% | -7,51% | 3,18% | 7,11% | 7,97% |
| Resultaat voor belastingen (EBT) 1 | 4.299 | -16.488 | -17.513 | -40.154 | -8.278 | 3.115 | 10.959 | 10.872 |
| Nettowinst (verlies) 1 | 3.192 | -11.836 | -12.214 | -37.386 | -8.168 | 3.458 | 7.421 | 9.206 |
| Nettomarge | 2,64% | -18,37% | -18,2% | -81,08% | -7,18% | 2,41% | 4,75% | 5,59% |
| WPA 2 | 0,2100 | -0,7226 | -0,7272 | -1,981 | -0,3700 | 0,1593 | 0,3103 | 0,3998 |
| Free Cash Flow 1 | 21.382 | -5.137 | -1.261 | -16.427 | 7.908 | 13.480 | 12.116 | 15.674 |
| FCF-marge | 17,67% | -7,97% | -1,88% | -35,62% | 6,95% | 9,39% | 7,75% | 9,51% |
| Kasstroomconversie (ebitda) | 66,48% | - | - | - | 34,36% | 42,33% | 32,48% | 40,11% |
| Kasstroomconversie (nettowinst) | 669,86% | - | - | - | - | 389,84% | 163,25% | 170,26% |
| Dividend per aandeel 2 | 0,0500 | - | - | - | - | 0,002000 | 0,0164 | 0,0200 |
| Datum van publicatie | 31-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 28-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 62.127 | 25.159 | 14.626 | 32.417 | 12.665 | 6.689 | 21.167 | 16.496 | 10.261 | 30.370 | 22.261 | 27.164 | 52.052 | 36.113 | 28.203 | 67.118 | 33.189 | 34.284 | 39.243 | 36.583 | - | - |
| EBITDA 1 | - | - | - | - | - | - | - | - | -5.500 | - | - | - | - | - | - | - | - | 2.939 | 11.856 | 9.447 | - | - |
| Bedrijfsresultaat (EBIT) | - | - | -6.184 | -8.045 | -8.307 | -11.751 | -15.716 | -9.984 | -10.102 | - | -4.003 | -3.070 | - | 3.837 | - | - | -872 | - | - | - | - | - |
| Operationele Marge | - | - | -42,28% | -24,82% | -65,59% | -175,68% | -74,25% | -60,52% | -98,45% | - | -17,98% | -11,3% | - | 10,62% | - | - | -2,63% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1.312 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 1.251 | -8.542 | -4.052 | -7.006 | -7.760 | -10.976 | -18.736 | -9.380 | -9.270 | - | - | -2.446 | - | 3.642 | -5.561 | -1.919 | -803 | -3.554 | 4.004 | 2.766 | - | - |
| Nettomarge | 2,01% | -33,95% | -27,7% | -21,61% | -61,27% | -164,09% | -88,52% | -56,86% | -90,34% | - | - | -9% | - | 10,09% | -19,72% | -2,86% | -2,42% | -10,37% | 10,2% | 7,56% | - | - |
| WPA 2 | - | - | -0,2300 | - | - | -0,5800 | - | -0,5000 | -0,4900 | - | - | -0,1100 | - | 0,1600 | -0,2500 | - | -0,0400 | -0,0647 | 0,1048 | 0,0770 | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 31-03-20 | 28-08-20 | 30-03-22 | 30-03-22 | 29-04-22 | 30-08-22 | 30-08-22 | 30-10-22 | 30-03-23 | 30-03-23 | 28-04-23 | 30-08-23 | 30-08-23 | 27-10-23 | 28-03-24 | 28-03-24 | 29-04-24 | - | - | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 66.077 | 68.229 | 99.714 | 123.987 | 183.462 | 188.946 | 186.013 | 182.059 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,054 x | -9,897 x | -13,83 x | -4,026 x | 7,972 x | 5,934 x | 4,987 x | 4,659 x |
| Free Cash Flow 1 | 21.382 | -5.137 | -1.261 | -16.427 | 7.908 | 13.480 | 12.116 | 15.675 |
| ROE (netto-inkomsten/eigen vermogen) | 5,03% | -19,6% | -22,2% | -114% | -32,4% | 7,64% | 15,3% | 15,9% |
| ROA (netto-inkomsten/totale activa) | 1,22% | -4,19% | -4,26% | -13% | -2,85% | 1,55% | 2,21% | 2,87% |
| Totale activa 1 | 262.090 | 282.661 | 286.720 | 288.387 | 286.586 | 222.609 | 336.564 | 321.047 |
| Nettoactief per aandeel 2 | 4,080 | 3,300 | 3,060 | 1,300 | 1,820 | 1,990 | 2,320 | 2,640 |
| Cashflow per aandeel 2 | 1,770 | 0,0700 | 0,3400 | -0,2900 | 1,190 | 1,410 | 1,470 | 1,390 |
| Capex 1 | 7.590 | 6.348 | 6.953 | 9.953 | 18.206 | 20.071 | 15.827 | 13.238 |
| Capex/omzet | 6,27% | 10,83% | 10,36% | 21,58% | 16,01% | 13,98% | 10,12% | 8,03% |
| Datum van publicatie | 31-03-20 | 30-03-21 | 30-03-22 | 30-03-23 | 28-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
16
Laatste slotkoers
3,95
CNY
Gemiddelde koersdoel
4,142
CNY
Spread / Gemiddelde doel
+4,86%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +1,80% | 10,72 mld. | |
| +21,10% | 31,44 mld. | |
| -12,08% | 20,31 mld. | |
| +43,93% | 19,73 mld. | |
| +2,59% | 17,73 mld. | |
| +20,43% | 16,34 mld. | |
| -21,46% | 14,31 mld. | |
| +36,37% | 13,15 mld. | |
| -6,65% | 12,57 mld. | |
| +5,48% | 10,2 mld. |
- Beurs
- Aandelen
- Koers 600115
- Financiën China Eastern Airlines Corporation Limited
