Valuation China Southern Airlines Company Limited Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 08:59:43 17/07/2026 BST			5-day change	1st Jan Change
3.210 ^HKD	-4.75%		-5.87%	-44.85%

07-06	China Southern Airlines's Application for Share Issue Accepted by Shanghai Bourse	MT
07-06	Chinese Airlines to Cut Fuel Surcharges on Domestic Routes	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	104,399	123,293	91,580	105,270	132,238	81,312	-	-
Change	-	18.1%	-25.72%	14.95%	25.62%	-38.51%	-	-
Enterprise Value (EV) ¹	175,018	305,301	252,772	315,642	251,678	301,433	306,321	280,211
Change	-	74.44%	-17.21%	24.87%	-20.26%	19.77%	1.62%	-8.52%
P/E	-9.08x	-4x	-25x	-72.1x	160x	-120x	18.4x	9.54x
PBR	1.71x	3.35x	2.84x	3.39x	4.08x	2.6x	2.29x	1.89x
PEG	-	-0x	0.3x	1.2x	-1x	1x	-0x	0.1x
Capitalization / Revenue	1.03x	1.42x	0.57x	0.6x	0.73x	0.41x	0.4x	0.37x
EV / Revenue	1.72x	3.51x	1.58x	1.81x	1.38x	1.51x	1.51x	1.28x
EV / EBITDA	14.5x	-87.5x	9.05x	8.61x	6.13x	8.13x	6.98x	5.47x
EV / EBIT	-12.2x	-10.8x	288x	37.9x	63.4x	-116x	45.7x	24.2x
EV / FCF	-63x	-37.1x	11.1x	33x	12.1x	22x	19.1x	-
FCF Yield	-1.59%	-2.7%	9%	3.03%	8.29%	4.54%	5.23%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.75	-1.9	-0.23	-0.09	0.05	-0.0421	0.2739	0.5274
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	101,644	87,059	159,929	174,224	182,256	199,408	203,051	219,595
EBITDA ¹	12,051	-3,488	27,919	36,668	41,051	37,086	43,857	51,185
EBIT ¹	-14,302	-28,203	877	8,327	3,967	-2,598	6,701	11,561
Net income ¹	-12,103	-32,699	-4,140	-1,769	857	-4,452	5,495	6,642
Net Debt ¹	70,619	182,008	161,192	210,372	119,440	220,121	225,008	198,898
Reference price ²	6.810	7.600	5.760	6.490	8.010	5.030	5.030	5.030
Nbr of stocks (in thousands)	16,948,417	18,120,890	18,120,906	18,120,912	18,120,922	18,120,970	-	-
Announcement Date	30/03/22	28/03/23	27/03/24	26/03/25	30/03/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DELTA AIR LINES, INC.	13.51x	0.99x	7.42x	0.88%	56.71B
UNITED AIRLINES HOLDINGS, INC.	10.35x	0.84x	6.55x	-.--%	38.56B
RYANAIR HOLDINGS PLC	13.81x	1.54x	6.79x	1.75%	32B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.07x	0.83x	3.97x	1.97%	26.71B
INTERGLOBE AVIATION LIMITED	-369.47x	2.72x	14.38x	0.19%	21.13B
SINGAPORE AIRLINES LIMITED	28.58x	1.23x	6.26x	3.44%	18.58B
LATAM AIRLINES GROUP S.A.	11.69x	1.23x	4.87x	2.99%	15.73B
AIR CHINA LIMITED	-13.66x	1.51x	9.98x	-.--%	13.42B
LUFTHANSA	8.56x	0.41x	4.03x	3.5%	12.51B
Average	-31.95x	1.26x	7.14x	1.64%	26.15B
Weighted average by Cap.	-22.60x	1.21x	7.13x	1.35%