China Southern Airlines Co Ltd
SSE:600029

Watchlist Manager
China Southern Airlines Co Ltd Logo
China Southern Airlines Co Ltd
SSE:600029
Watchlist
Price: 6.62 CNY -2.93% Market Closed
Market Cap: 120B CNY
Have any thoughts about
China Southern Airlines Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

175.1B
+1%
Revenue
Growth Rates:
1 Year
+28%
3 Years
+66%
5 Years
+16%
7 Years
+41%
10 Years
+66%
4.3B
-24%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-58%
7 Years
-46%
10 Years
+573%
-3.6B
-39%
Net Income
Growth Rates:
1 Year
+74%
3 Years
+62%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
China Southern Airlines Co Ltd

Revenue
175.1B CNY
Cost of Revenue
-162.6B CNY
Gross Profit
12.5B CNY
Operating Expenses
-8.2B CNY
Operating Income
4.3B CNY
Other Expenses
-7.9B CNY
Net Income
-3.6B CNY

Income Statement
China Southern Airlines Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
105 533
N/A
108 313
+3%
110 080
+2%
111 440
+1%
111 837
+0%
111 500
0%
111 788
+0%
112 239
+0%
112 801
+1%
114 803
+2%
117 770
+3%
121 053
+3%
124 284
+3%
127 489
+3%
130 627
+2%
134 726
+3%
140 255
+4%
143 623
+2%
147 155
+2%
149 007
+1%
151 399
+2%
154 322
+2%
137 830
-11%
120 347
-13%
103 007
-14%
92 561
-10%
92 673
+0%
105 173
+13%
105 706
+1%
101 644
-4%
101 862
+0%
90 885
-11%
93 310
+3%
87 059
-7%
99 643
+14%
118 072
+18%
136 389
+16%
159 929
+17%
170 475
+7%
172 889
+1%
175 099
+1%
Gross Profit
Cost of Revenue
(93 834)
(95 129)
(94 367)
(93 472)
(91 714)
(91 496)
(91 766)
(92 335)
(93 812)
(96 460)
(101 170)
(105 319)
(107 935)
(111 797)
(114 682)
(119 040)
(125 015)
(128 625)
(131 799)
(133 294)
(134 400)
(135 688)
(127 887)
(114 690)
(103 997)
(94 959)
(94 826)
(104 052)
(105 550)
(104 246)
(106 081)
(102 141)
(106 984)
(105 995)
(114 543)
(123 669)
(132 416)
(147 590)
(154 531)
(159 794)
(162 576)
Gross Profit
11 699
N/A
13 184
+13%
15 713
+19%
17 968
+14%
20 123
+12%
20 004
-1%
20 022
+0%
19 904
-1%
18 989
-5%
18 343
-3%
16 600
-10%
15 734
-5%
16 349
+4%
15 692
-4%
15 945
+2%
15 686
-2%
15 240
-3%
14 998
-2%
15 356
+2%
15 713
+2%
16 999
+8%
18 634
+10%
9 943
-47%
5 657
-43%
(990)
N/A
(2 398)
-142%
(2 153)
+10%
1 121
N/A
156
-86%
(2 602)
N/A
(4 219)
-62%
(11 256)
-167%
(13 674)
-21%
(18 936)
-38%
(14 900)
+21%
(5 597)
+62%
3 973
N/A
12 339
+211%
15 944
+29%
13 095
-18%
12 523
-4%
Operating Income
Operating Expenses
(11 060)
(10 875)
(10 954)
(10 707)
(10 208)
(10 178)
(9 439)
(9 360)
(9 614)
(9 768)
(9 695)
(8 650)
(8 325)
(7 890)
(7 966)
(7 710)
(7 697)
(7 287)
(6 578)
(6 984)
(6 826)
(8 809)
(7 857)
(7 950)
(7 390)
(6 003)
(5 312)
(5 425)
(5 058)
(5 525)
(5 077)
(4 415)
(4 308)
(4 146)
(4 159)
(5 329)
(5 844)
(7 767)
(7 608)
(7 462)
(8 222)
Selling, General & Administrative
(10 496)
(10 516)
(10 749)
(10 500)
(10 000)
(9 776)
(9 329)
(9 257)
(9 509)
(9 411)
(9 712)
(9 764)
(9 754)
(10 519)
(10 510)
(10 675)
(10 891)
(10 808)
(10 929)
(11 030)
(11 301)
(11 796)
(11 689)
(11 010)
(10 495)
(9 145)
(9 077)
(9 525)
(9 208)
(8 513)
(8 579)
(8 054)
(7 718)
(7 900)
(8 508)
(9 316)
(10 233)
(10 508)
(10 835)
(10 940)
(11 068)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
(87)
(135)
0
0
(162)
(163)
(216)
(309)
(266)
(291)
(349)
(350)
(357)
(392)
(364)
(366)
(394)
(392)
(379)
(384)
(353)
(351)
(387)
(415)
(457)
(498)
(505)
(531)
(527)
(514)
Depreciation & Amortization
0
(201)
0
0
0
(213)
0
0
0
(253)
0
0
0
(264)
0
0
0
(294)
0
0
0
(531)
0
0
0
(589)
0
0
0
(524)
0
0
0
(454)
0
0
0
(446)
0
0
0
Other Operating Expenses
(564)
(158)
(205)
(207)
(208)
(189)
(110)
(103)
(105)
(104)
17
1 201
1 564
2 893
2 544
3 127
3 357
4 031
4 660
4 312
4 766
3 867
4 182
3 417
3 497
4 095
4 131
4 494
4 542
3 891
3 886
3 992
3 761
4 595
4 764
4 444
4 887
3 692
3 758
4 005
3 360
Operating Income
639
N/A
2 309
+261%
4 759
+106%
7 261
+53%
9 915
+37%
9 826
-1%
10 583
+8%
10 544
0%
9 375
-11%
8 575
-9%
6 905
-19%
7 084
+3%
8 024
+13%
7 802
-3%
7 979
+2%
7 976
0%
7 543
-5%
7 711
+2%
8 778
+14%
8 729
-1%
10 173
+17%
9 825
-3%
2 086
-79%
(2 293)
N/A
(8 380)
-265%
(8 401)
0%
(7 465)
+11%
(4 304)
+42%
(4 902)
-14%
(8 127)
-66%
(9 296)
-14%
(15 671)
-69%
(17 982)
-15%
(23 082)
-28%
(19 059)
+17%
(10 926)
+43%
(1 871)
+83%
4 572
N/A
8 336
+82%
5 633
-32%
4 301
-24%
Pre-Tax Income
Interest Income Expense
(1 380)
(1 677)
(1 345)
(670)
(4 970)
(7 054)
(6 886)
(8 820)
(5 055)
(5 015)
(4 989)
(3 296)
(2 254)
(395)
376
(1 744)
(4 212)
(4 324)
(5 142)
(5 845)
(6 928)
(6 766)
(10 282)
(9 076)
(5 278)
(3 249)
(1 913)
(389)
(2 516)
(3 977)
(3 298)
(6 566)
(8 304)
(9 255)
(8 705)
(7 740)
(5 525)
(7 120)
(7 820)
(8 156)
(7 848)
Non-Reccuring Items
0
(227)
0
0
0
(95)
0
0
0
401
710
904
1 223
612
1 742
1 627
1 411
598
435
357
270
121
113
192
221
(4 071)
(3 934)
(3 932)
(4 006)
(2 239)
(2 212)
(2 225)
(2 152)
118
5
(31)
(19)
371
328
457
492
Gain/Loss on Disposition of Assets
0
267
0
0
(10)
270
359
527
733
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
2 326
2 423
2 780
2 904
3 286
3 449
3 461
3 600
3 722
3 687
3 421
2 324
1 489
779
71
(118)
(164)
502
462
545
618
890
776
911
730
535
424
278
350
440
357
530
553
693
681
536
464
532
497
2 341
2 399
Pre-Tax Income
1 585
N/A
3 095
+95%
6 194
+100%
9 495
+53%
8 221
-13%
6 396
-22%
7 517
+18%
5 851
-22%
8 775
+50%
7 648
-13%
6 047
-21%
7 016
+16%
8 482
+21%
8 798
+4%
10 168
+16%
7 741
-24%
4 578
-41%
4 487
-2%
4 533
+1%
3 786
-16%
4 133
+9%
4 070
-2%
(7 307)
N/A
(10 266)
-40%
(12 707)
-24%
(15 186)
-20%
(12 888)
+15%
(8 347)
+35%
(11 074)
-33%
(13 903)
-26%
(14 449)
-4%
(23 932)
-66%
(27 885)
-17%
(31 526)
-13%
(27 078)
+14%
(18 161)
+33%
(6 951)
+62%
(1 645)
+76%
1 341
N/A
275
-79%
(656)
N/A
Net Income
Tax Provision
(234)
(677)
(1 391)
(2 192)
(1 853)
(1 369)
(1 669)
(1 248)
(1 991)
(1 759)
(1 353)
(1 620)
(1 918)
(1 965)
(2 313)
(1 703)
(1 098)
(1 031)
(1 055)
(1 023)
(967)
(975)
1 508
2 173
2 689
3 366
2 964
2 039
2 700
2 892
3 013
4 902
3 839
(2 172)
(3 805)
(6 033)
(5 842)
(1 437)
(1 443)
(1 403)
(1 511)
Income from Continuing Operations
1 351
2 418
4 803
7 303
6 368
5 027
5 848
4 603
6 784
5 889
4 694
5 396
6 564
6 833
7 855
6 038
3 480
3 456
3 478
2 763
3 166
3 095
(5 799)
(8 093)
(10 018)
(11 820)
(9 924)
(6 308)
(8 374)
(11 011)
(11 436)
(19 030)
(24 046)
(33 698)
(30 883)
(24 194)
(12 793)
(3 082)
(102)
(1 128)
(2 167)
Income to Minority Interest
(660)
(645)
(821)
(1 010)
(1 165)
(1 135)
(1 166)
(1 081)
(1 137)
(833)
(781)
(704)
(899)
(919)
(947)
(755)
(441)
(473)
(390)
(227)
(280)
(444)
539
880
1 128
978
338
(1 048)
(1 124)
(1 092)
(1 157)
127
475
1 016
799
125
(982)
(1 127)
(1 453)
(1 434)
(1 397)
Net Income (Common)
691
N/A
1 773
+157%
3 982
+125%
6 293
+58%
5 203
-17%
3 892
-25%
4 682
+20%
3 522
-25%
5 647
+60%
5 056
-10%
3 913
-23%
4 692
+20%
5 665
+21%
5 914
+4%
6 908
+17%
5 283
-24%
3 039
-42%
2 983
-2%
3 088
+4%
2 536
-18%
2 886
+14%
2 651
-8%
(5 260)
N/A
(7 213)
-37%
(8 890)
-23%
(10 842)
-22%
(9 586)
+12%
(7 356)
+23%
(9 498)
-29%
(12 103)
-27%
(12 593)
-4%
(18 903)
-50%
(23 571)
-25%
(32 682)
-39%
(30 084)
+8%
(24 069)
+20%
(13 775)
+43%
(4 209)
+69%
(1 555)
+63%
(2 562)
-65%
(3 564)
-39%
EPS (Diluted)
0.07
N/A
0.18
+157%
0.4
+122%
0.63
+58%
0.52
-17%
0.4
-23%
0.47
+18%
0.35
-26%
0.57
+63%
0.52
-9%
0.4
-23%
0.44
+10%
0.56
+27%
0.59
+5%
0.68
+15%
0.52
-24%
0.29
-44%
0.28
-3%
0.29
+4%
0.18
-38%
0.26
+44%
0.22
-15%
-0.41
N/A
-0.56
-37%
-0.62
-11%
-0.77
-24%
-0.62
+19%
-0.47
+24%
-0.55
-17%
-0.75
-36%
-0.77
-3%
-1.1
-43%
-1.38
-25%
-1.9
-38%
-1.66
+13%
-1.36
+18%
-0.31
+77%
-0.23
+26%
-0.08
+65%
-0.14
-75%
-0.19
-36%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.