China Eastern Airlines Corporation Limited (600115)

Basic

  • Market Cap

    CN¥83.8B

  • EV

    CN¥281.85B

  • 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

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥5

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥4.47

  • Earnings (Dil)

    -CN¥0.55

  • FCF

    CN¥0.13

  • Book Value

    CN¥1.18

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

    69.04%

  • 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 '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

109,787.0

116,602.0

56,229.0

64,529.0

43,921.0

93,609.0

Other Revenues, Total

5,143.0

4,258.0

2,410.0

2,598.0

2,190.0

2,190.0

Total Revenues

114,930.0

120,860.0

58,639.0

67,127.0

46,111.0

95,799.0

Total Revenues % Chg.

13.0%

5.2%

-51.5%

14.5%

-31.3%

89.8%

Cost of Goods Sold, Total

102,708.0

107,200.0

70,956.0

80,062.0

74,696.0

99,328.0

Gross Profit

12,222.0

13,660.0

-12,317.0

-12,935.0

-28,585.0

-3,529.0

Selling General & Admin Expenses, Total

9,384.0

10,224.0

6,766.0

6,028.0

5,970.0

7,271.0

Provision for Bad Debts

-21.0

-6.0

15.0

3.0

5.0

48.0

R&D Expenses

135.0

160.0

176.0

315.0

305.0

317.0

Other Operating Expenses

-5,083.0

-6,017.0

-4,178.0

-3,906.0

-2,322.0

-3,621.0

Other Operating Expenses, Total

4,415.0

4,361.0

2,779.0

2,440.0

3,958.0

4,015.0

Operating Income

7,807.0

9,299.0

-15,096.0

-15,375.0

-32,543.0

-7,544.0

Interest Expense, Total

-3,621.0

-5,077.0

-5,129.0

-5,729.0

-6,063.0

-6,338.0

Interest And Investment Income

348.0

464.0

166.0

348.0

494.0

639.0

Net Interest Expenses

-3,273.0

-4,613.0

-4,963.0

-5,381.0

-5,569.0

-5,699.0

Currency Exchange Gains (Loss)

-2,040.0

-990.0

2,494.0

1,619.0

-2,687.0

-2,687.0

Other Non Operating Income (Expenses)

280.0

232.0

8.0

-51.0

-45.0

1,950.0

EBT, Excl. Unusual Items

2,774.0

3,928.0

-17,557.0

-19,188.0

-40,844.0

-13,980.0

Gain (Loss) On Sale Of Investments

284.0

25.0

-103.0

-11.0

-202.0

-189.0

Gain (Loss) On Sale Of Assets

497.0

40.0

17.0

719.0

4.0

1.0

Asset Writedown

-37.0

-22.0

-31.0

-1.0

-1.0

4.0

Other Unusual Items

349.0

331.0

1,193.0

968.0

889.0

889.0

EBT, Incl. Unusual Items

3,867.0

4,302.0

-16,481.0

-17,513.0

-40,154.0

-13,275.0

Income Tax Expense

926.0

819.0

-3,927.0

-4,229.0

-254.0

-739.0

Earnings From Continuing Operations

2,941.0

3,483.0

-12,554.0

-13,284.0

-39,900.0

-12,536.0

Minority Interest

-232.0

-288.0

719.0

1,070.0

2,514.0

659.0

Net Income

2,709.0

3,195.0

-11,835.0

-12,214.0

-37,386.0

-11,877.0

Net Income to Common Incl Extra Items

2,709.0

3,195.0

-11,835.0

-12,214.0

-37,386.0

-11,877.0

Net Income to Common Excl. Extra Items

2,709.0

3,195.0

-11,835.0

-12,214.0

-37,386.0

-11,877.0

Total Shares Outstanding

14,467.0

16,379.5

16,379.5

18,874.4

22,291.3

22,291.3

Weighted Avg. Shares Outstanding

14,467.0

15,104.0

16,379.0

16,795.0

18,876.0

21,432.3

Weighted Avg. Shares Outstanding Dil

14,467.0

15,104.0

16,379.0

16,795.0

18,876.0

21,432.3

EPS

0.2

0.2

-0.7

-0.7

-2.0

-0.6

EPS Diluted

0.2

0.2

-0.7

-0.7

-2.0

-0.6

EBITDA

22,514.0

18,437.0

-5,747.0

-5,406.0

-23,885.0

130.8