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 (%) | ||
| 3,78 CNY | +3,28% |
|
+8,31% | -2,58% |
| 26/04 | China Eastern Airlines opent rechtstreekse vlucht Shanghai-Marseille op 2 juli | CI |
| 24/04 | Winst Eastern Air Logistics in 2023 daalt met 32%; aandelen stijgen met 8% | MT |
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 | 74.516 | - | - |
| Bedrijfswaarde 1 | 151.156 | 161.349 | 182.835 | 214.251 | 197.151 | 258.895 | 257.646 | 254.884 |
| K/w-verhouding | 27,7 x | -6,48 x | -7,1 x | -2,79 x | -10,5 x | 14 x | 10,6 x | 8,17 x |
| Dividendrendement | 0,86% | - | - | - | - | 0,24% | 0,62% | 0,79% |
| Marktkapitalisatie/omzet | 0,7 x | 1,04 x | 1,24 x | 1,96 x | 0,68 x | 0,52 x | 0,48 x | 0,46 x |
| Bedrijfswaarde/omzet | 1,25 x | 2,5 x | 2,72 x | 4,65 x | 1,73 x | 1,81 x | 1,66 x | 1,56 x |
| Bedrijfswaarde/EBITDA | 4,7 x | 18,8 x | -25,4 x | -6,96 x | 8,53 x | 7,52 x | 6,69 x | 6,43 x |
| Bedrijfswaarde/FCF | 7,07 x | -31,4 x | -145 x | -13 x | 23,6 x | -1.639 x | 18,7 x | 19,2 x |
| FCF Yield | 14,1% | -3,18% | -0,69% | -7,67% | 4,24% | -0,06% | 5,35% | 5,22% |
| Price to Book | 1,43 x | 1,42 x | 1,69 x | 4,24 x | 2,13 x | 1,9 x | 1,72 x | 1,37 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 | 3,780 | 3,780 | 3,780 |
| 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 | 142.901 | 155.499 | 163.256 |
| EBITDA 1 | 32.165 | 8.592 | -7.210 | -30.793 | 23.104 | 34.450 | 38.528 | 39.658 |
| Bedrijfsresultaat (EBIT) 1 | 10.085 | -13.656 | -17.788 | -40.144 | -1.919 | 7.073 | 11.737 | 12.534 |
| Operationele Marge | 8,34% | -21,2% | -26,5% | -87,06% | -1,69% | 4,95% | 7,55% | 7,68% |
| Resultaat voor belastingen (EBT) 1 | 4.299 | -16.488 | -17.513 | -40.154 | -8.278 | 6.455 | 12.679 | 12.279 |
| Nettowinst (verlies) 1 | 3.192 | -11.836 | -12.214 | -37.386 | -8.168 | 6.107 | 7.836 | 10.607 |
| Nettomarge | 2,64% | -18,37% | -18,2% | -81,08% | -7,18% | 4,27% | 5,04% | 6,5% |
| WPA 2 | 0,2100 | -0,7226 | -0,7272 | -1,981 | -0,3700 | 0,2700 | 0,3577 | 0,4624 |
| Free Cash Flow 1 | 21.382 | -5.137 | -1.261 | -16.427 | 8.367 | -158 | 13.782 | 13.303 |
| FCF-marge | 17,67% | -7,97% | -1,88% | -35,62% | 7,36% | -0,11% | 8,86% | 8,15% |
| Kasstroomconversie (ebitda) | 66,48% | - | - | - | 36,21% | - | 35,77% | 33,54% |
| Kasstroomconversie (nettowinst) | 669,86% | - | - | - | - | - | 175,89% | 125,42% |
| Dividend per aandeel 2 | 0,0500 | - | - | - | - | 0,008970 | 0,0236 | 0,0300 |
| 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 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 62.127 | 25.159 | 17.791 | 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 | 36.904 | 36.904 | 36.904 | 36.904 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | -5.500 | - | - | - | - | - | - | - | 4.032 | 7.249 | 14.255 | 4.980 |
| Bedrijfsresultaat (EBIT) | - | - | -4.224 | -6.184 | -8.045 | -8.307 | -11.751 | -15.716 | -9.984 | -10.102 | - | -4.003 | -3.070 | - | 3.837 | - | - | - | - | - | - |
| Operationele Marge | - | - | -23,74% | -42,28% | -24,82% | -65,59% | -175,68% | -74,25% | -60,52% | -98,45% | - | -17,98% | -11,3% | - | 10,62% | - | - | - | - | - | - |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1.312 | - | - | - | - |
| Nettowinst (verlies) 1 | 1.251 | -8.542 | -2.954 | -4.052 | -7.006 | -7.760 | -10.976 | -18.736 | -9.380 | -9.270 | - | - | -2.446 | - | 3.642 | - | -1.919 | -2.518 | -1.173 | 8.284 | -733,9 |
| Nettomarge | 2,01% | -33,95% | -16,6% | -27,7% | -21,61% | -61,27% | -164,09% | -88,52% | -56,86% | -90,34% | - | - | -9% | - | 10,09% | - | -2,86% | -6,82% | -3,18% | 22,45% | -1,99% |
| WPA 2 | - | - | -0,1804 | -0,2300 | - | - | -0,5800 | - | -0,5000 | -0,4900 | - | - | -0,1100 | - | 0,1600 | -0,2500 | - | 0,0600 | 0,0600 | 0,0600 | 0,0600 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 31-03-20 | 28-08-20 | 29-10-21 | 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 | - | - | - | - |
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 | 120.174 | 184.379 | 183.130 | 180.367 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,054 x | -9,897 x | -13,83 x | -4,026 x | 5,201 x | 5,352 x | 4,753 x | 4,548 x |
| Free Cash Flow 1 | 21.382 | -5.137 | -1.261 | -16.427 | 8.367 | -158 | 13.783 | 13.303 |
| ROE (netto-inkomsten/eigen vermogen) | 5,03% | -19,6% | -22,2% | -114% | -32,4% | 12,9% | 16,8% | 16,3% |
| ROA (netto-inkomsten/totale activa) | 1,22% | -4,19% | -4,26% | -13% | -2,85% | 1,31% | 2,15% | 2,85% |
| Totale activa 1 | 262.090 | 282.661 | 286.720 | 288.387 | 286.582 | 466.989 | 364.126 | 372.173 |
| Nettoactief per aandeel 2 | 4,080 | 3,300 | 3,060 | 1,300 | 1,820 | 1,990 | 2,200 | 2,760 |
| Cashflow per aandeel 2 | 1,770 | 0,0700 | 0,3400 | -0,2900 | 1,190 | 1,360 | 1,500 | 1,410 |
| Capex 1 | 7.590 | 6.348 | 6.953 | 9.953 | 18.206 | 17.695 | 16.561 | 13.280 |
| Capex/omzet | 6,27% | 10,83% | 10,36% | 21,58% | 16,01% | 12,38% | 10,65% | 8,13% |
| 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
3,78
CNY
Gemiddelde koersdoel
4,303
CNY
Spread / Gemiddelde doel
+13,83%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -2,58% | 10,28 mld. | |
| +24,09% | 32,01 mld. | |
| +6,68% | 24,77 mld. | |
| -0,30% | 19,86 mld. | |
| +32,63% | 18,21 mld. | |
| +28,07% | 17,37 mld. | |
| -16,19% | 14,84 mld. | |
| +38,67% | 13,47 mld. | |
| -14,20% | 12,32 mld. | |
| +13,74% | 10,8 mld. |
- Beurs
- Aandelen
- Koers 600115
- Financiën China Eastern Airlines Corporation Limited
