CHINA SOUTHERN AIRLINES COMPANY LIMITED Toevoegen aan een lijst
Financiën China Southern Airlines Company Limited OTC Markets
Aandelen
CHKIF
CNE1000002T6
Luchtvaartmaatschappijen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 0,42 USD | -5,49% |
|
+21,74% | -8,56% |
| 24/05 | China Southern Airlines Company Limited kondigt wijzigingen in de directie aan | CI |
| 24/05 | China Southern Airlines Company Limited kondigt ontslag van bestuurders aan | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 78.905 | 82.476 | 104.417 | 123.100 | 91.701 | 92.964 | - | - |
| Bedrijfswaarde 1 | 262.310 | 220.356 | 256.980 | 232.145 | 217.443 | 285.053 | 276.045 | 266.179 |
| K/w-verhouding | 21,3 x | -5,05 x | -5,07 x | -2,36 x | -13,1 x | 12,6 x | 7,93 x | 5,27 x |
| Dividendrendement | - | - | - | - | - | 0,23% | 1,32% | 1,02% |
| Marktkapitalisatie/omzet | 0,51 x | 0,89 x | 1,03 x | 1,41 x | 0,57 x | 0,5 x | 0,46 x | 0,43 x |
| Bedrijfswaarde/omzet | 1,7 x | 2,38 x | 2,53 x | 2,67 x | 1,36 x | 1,54 x | 1,37 x | 1,24 x |
| Bedrijfswaarde/EBITDA | 7,49 x | 24,6 x | 21,2 x | -10,2 x | 25,1 x | 8,53 x | 6,97 x | 6,22 x |
| Bedrijfswaarde/FCF | 16,9 x | -110 x | -92,6 x | -67,6 x | 7,13 x | -43,3 x | 114 x | 49,5 x |
| FCF Yield | 5,93% | -0,91% | -1,08% | -1,48% | 14% | -2,31% | 0,88% | 2,02% |
| Price to Book | 0,9 x | 0,86 x | 0,91 x | 1,87 x | - | 1,3 x | 1,04 x | 0,91 x |
| Aantal aandelen (in duizenden) | 12.267.172 | 15.329.302 | 16.948.417 | 18.120.890 | 18.120.906 | 18.120.908 | - | - |
| Referentieprijs 2 | 4,683 | 3,888 | 3,805 | 4,487 | 3,008 | 2,954 | 2,954 | 2,954 |
| Datum van publicatie | 30-03-20 | 30-03-21 | 30-03-22 | 28-03-23 | 27-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 154.322 | 92.561 | 101.644 | 87.059 | 159.929 | 184.578 | 201.289 | 214.637 |
| EBITDA 1 | 35.033 | 8.940 | 12.142 | -22.852 | 8.674 | 33.401 | 39.584 | 42.791 |
| Bedrijfsresultaat (EBIT) 1 | 3.202 | -16.550 | -14.696 | -32.199 | -2.142 | 7.882 | 14.059 | 16.647 |
| Operationele Marge | 2,07% | -17,88% | -14,46% | -36,99% | -1,34% | 4,27% | 6,98% | 7,76% |
| Resultaat voor belastingen (EBT) 1 | 4.070 | -15.195 | -13.910 | -31.526 | -1.645 | 6.108 | 13.967 | 16.326 |
| Nettowinst (verlies) 1 | 2.651 | -10.847 | -12.106 | -32.682 | -4.209 | 6.418 | 10.686 | 12.775 |
| Nettomarge | 1,72% | -11,72% | -11,91% | -37,54% | -2,63% | 3,48% | 5,31% | 5,95% |
| WPA 2 | 0,2200 | -0,7700 | -0,7500 | -1,900 | -0,2300 | 0,2347 | 0,3724 | 0,5609 |
| Free Cash Flow 1 | 15.553 | -2.012 | -2.776 | -3.432 | 30.501 | -6.576 | 2.419 | 5.377 |
| FCF-marge | 10,08% | -2,17% | -2,73% | -3,94% | 19,07% | -3,56% | 1,2% | 2,51% |
| Kasstroomconversie (ebitda) | 44,4% | - | - | - | 351,64% | - | 6,11% | 12,57% |
| Kasstroomconversie (nettowinst) | 586,68% | - | - | - | - | - | 22,64% | 42,09% |
| Dividend per aandeel 2 | - | - | - | - | - | 0,006910 | 0,0390 | 0,0300 |
| Datum van publicatie | 30-03-20 | 30-03-21 | 30-03-22 | 28-03-23 | 27-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2021 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 81.383 | 38.964 | - | 23.149 | 50.068 | 21.471 | 19.346 | 40.817 | 29.344 | 16.898 | 46.242 | 34.055 | 37.775 | 71.830 | 47.661 | 40.438 | 88.099 | 44.601 | 43.227 | 48.179 | 45.223 |
| EBITDA 1 | - | - | - | -2.841 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.332 | 10.406 | 9.397 |
| Bedrijfsresultaat (EBIT) 1 | - | - | - | -7.298 | - | -5.907 | -9.537 | -10.564 | -5.696 | -11.059 | -15.671 | -1.467 | -475 | 1.433 | 5.586 | -5.786 | - | 1.519 | 96,53 | 4.170 | 670,7 |
| Operationele Marge | - | - | - | -31,53% | - | -27,51% | -49,3% | -25,88% | -19,41% | -65,45% | -33,89% | -4,31% | -1,26% | 1,99% | 11,72% | -14,31% | - | 3,41% | 0,22% | 8,66% | 1,48% |
| Resultaat voor belastingen (EBT) 1 | - | - | - | - | - | - | - | - | -5.483 | -10.917 | -16.420 | - | -361 | - | 5.727 | -5.611 | - | 1.583 | -3,465 | 4.070 | -182,4 |
| Nettowinst (verlies) | - | - | -4.690 | -5.984 | -7.416 | -4.496 | -6.992 | -11.488 | - | - | -21.209 | -1.898 | - | - | - | - | - | - | - | - | - |
| Nettomarge | - | - | - | -25,85% | -14,81% | -20,94% | -36,14% | -28,15% | - | - | -45,87% | -5,57% | - | - | - | - | - | - | - | - | - |
| WPA | 0,0800 | -0,6400 | - | - | -0,4500 | - | - | -0,6800 | - | - | -1,220 | - | - | -0,1600 | - | - | -0,0700 | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 30-03-20 | 28-08-20 | 27-08-21 | 30-03-22 | 30-03-22 | 28-04-22 | 30-08-22 | 30-08-22 | 28-10-22 | 28-03-23 | 28-03-23 | 28-04-23 | 29-08-23 | 29-08-23 | 27-10-23 | 27-03-24 | 27-03-24 | 29-04-24 | - | - | - |
1CNY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 183.405 | 137.880 | 152.563 | 109.045 | 125.742 | 192.090 | 183.082 | 173.215 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,235 x | 15,42 x | 12,56 x | -4,772 x | 14,5 x | 5,751 x | 4,625 x | 4,048 x |
| Free Cash Flow 1 | 15.553 | -2.012 | -2.776 | -3.432 | 30.501 | -6.576 | 2.419 | 5.377 |
| ROE (netto-inkomsten/eigen vermogen) | 4,08% | -14,6% | -17,6% | -62,2% | -10,8% | 11,5% | 18% | 19,1% |
| ROA (netto-inkomsten/totale activa) | 1,03% | -3,43% | -3,73% | -10,3% | -1,36% | 1,7% | 2,35% | 3,15% |
| Totale activa 1 | 257.604 | 316.370 | 324.819 | 317.310 | 310.604 | 377.524 | 454.719 | 405.557 |
| Nettoactief per aandeel 2 | 5,230 | 4,540 | 4,190 | 2,400 | - | 2,270 | 2,840 | 3,260 |
| Cashflow per aandeel 2 | 2,540 | -0,4400 | 0,8300 | 0,2000 | - | 1,680 | 1,780 | 1,900 |
| Capex 1 | 15.622 | 11.061 | 16.147 | 6.897 | 9.633 | 15.478 | 20.117 | 17.259 |
| Capex/omzet | 10,12% | 11,95% | 15,89% | 7,92% | 6,02% | 8,39% | 9,99% | 8,04% |
| Datum van publicatie | 30-03-20 | 30-03-21 | 30-03-22 | 28-03-23 | 27-03-24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
14
Laatste slotkoers
2,954
CNY
Gemiddelde koersdoel
3,63
CNY
Spread / Gemiddelde doel
+22,88%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +26,82% | 32,92 mld. | |
| +41,18% | 19,37 mld. | |
| +3,20% | 17,85 mld. | |
| +28,49% | 17,43 mld. | |
| -15,79% | 14,64 mld. | |
| +32,44% | 12,97 mld. | |
| +1,80% | 10,79 mld. | |
| +10,58% | 10,73 mld. | |
| -2,22% | 8,95 mld. |
- Beurs
- Aandelen
- Koers 1055
- Koers CHKIF
- Financiën China Southern Airlines Company Limited
