
China Southern Airlines Co Ltd
SSE:600029

Intrinsic Value
The intrinsic value of one
China Southern Airlines Co Ltd
stock under the Base Case scenario is
4.86
CNY.
Compared to the current market price of 5.78 CNY,
China Southern Airlines Co Ltd
is
Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Southern Airlines Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
China Southern Airlines Co Ltd
Balance Sheet Decomposition
China Southern Airlines Co Ltd
Current Assets | 37.6B |
Cash & Short-Term Investments | 18.6B |
Receivables | 16.1B |
Other Current Assets | 3B |
Non-Current Assets | 292.1B |
Long-Term Investments | 11B |
PP&E | 258.3B |
Intangibles | 7.3B |
Other Non-Current Assets | 15.5B |
Free Cash Flow Analysis
China Southern Airlines Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Southern Airlines Co Ltd
Revenue
|
174.2B
CNY
|
Cost of Revenue
|
-159.6B
CNY
|
Gross Profit
|
14.7B
CNY
|
Operating Expenses
|
-9.2B
CNY
|
Operating Income
|
5.5B
CNY
|
Other Expenses
|
-7.2B
CNY
|
Net Income
|
-1.7B
CNY
|
Profitability Score
Profitability Due Diligence
China Southern Airlines Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Score
China Southern Airlines Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Southern Airlines Co Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Score
China Southern Airlines Co Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Southern Airlines Co Ltd
According to Wall Street analysts, the average 1-year price target for
China Southern Airlines Co Ltd
is 6.87 CNY
with a low forecast of 5.35 CNY and a high forecast of 9.03 CNY.
Dividends
Current shareholder yield for China Southern Airlines Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
China Southern Airlines Co Ltd
stock under the Base Case scenario is
4.86
CNY.
Compared to the current market price of 5.78 CNY,
China Southern Airlines Co Ltd
is
Overvalued by 16%.