Hainan Airlines Holding Co Ltd
SSE:600221

Watchlist Manager
Hainan Airlines Holding Co Ltd Logo
Hainan Airlines Holding Co Ltd
SSE:600221
Watchlist
Price: 1.72 CNY Market Closed
Market Cap: 74.3B CNY
Have any thoughts about
Hainan Airlines Holding Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Hainan Airlines Holding Co Ltd stock under the Base Case scenario is 1.44 CNY. Compared to the current market price of 1.72 CNY, Hainan Airlines Holding Co Ltd is Overvalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
1.44 CNY
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
41
vs Industry
23
Median 3Y
1.7
Median 5Y
1
Industry
0.5
Forward
1
More Details
46.5
P/E
P/E
Price to Earnings
46.5
vs History
15
vs Industry
3
Median 3Y
13.7
Median 5Y
-0.7
Industry
9.2
Forward
17
More Details
7.5
P/OCF
P/OCF
Price to OCF
7.5
vs History
26
vs Industry
18
Median 3Y
6.3
Median 5Y
4
Industry
3.5
More Details
10.6
P/FCFE
P/FCFE
Price to FCFE
10.6
vs History
15
vs Industry
17
Median 3Y
9.1
Median 5Y
2
Industry
10.5
More Details
52.2
P/B
P/B
Price to Book Value
52.2
vs History
11
vs Industry
3
Median 3Y
21.9
Median 5Y
0.8
Industry
2.1
More Details
2.7
EV/S
EV/S
Enterprise Value to Sales
2.7
vs History
53
vs Industry
13
Median 3Y
4
Median 5Y
2.9
Industry
0.9
Forward
2.2
More Details
36.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
36.9
vs History
6
vs Industry
11
Median 3Y
-12.1
Median 5Y
-11.2
Industry
3
More Details
51.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
51.1
vs History
6
vs Industry
11
Median 3Y
-9.7
Median 5Y
-2.6
Industry
6.6
Forward
19.5
More Details
51.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
51.1
vs History
6
vs Industry
12
Median 3Y
-9.7
Median 5Y
-2.6
Industry
10.2
Forward
20.4
More Details
17
EV/OCF
EV/OCF
Enterprise Value to OCF
17
vs History
30
vs Industry
14
Median 3Y
15.9
Median 5Y
12.2
Industry
6.4
More Details
30.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
30.6
vs History
15
vs Industry
20
Median 3Y
18.7
Median 5Y
9.1
Industry
10
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
14
vs Industry
24
Median 3Y
1.2
Median 5Y
1.2
Industry
0.8
More Details

Multiples Across Competitors

Competitors Multiples
Hainan Airlines Holding Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Hainan Airlines Holding Co Ltd
SSE:600221
74.3B CNY 1.2 46.5 51.1 51.1
US
Delta Air Lines Inc
NYSE:DAL
40.5B USD 0.7 8.7 5.5 9
US
United Airlines Holdings Inc
NASDAQ:UAL
33.2B USD 0.6 12 8.8 8.8
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
IN
Interglobe Aviation Ltd
NSE:INDIGO
1.8T INR 2.5 27.5 11.6 21.2
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
US
Southwest Airlines Co
NYSE:LUV
20.5B USD 0.7 -418.9 12.4 -45
UK
International Consolidated Airlines Group SA
LSE:IAG
14.8B GBP 0.5 6.8 57.5 92
CN
Air China Ltd
SSE:601111
132.9B CNY 0.8 -279.2 -428.5 -428.5
CN
China Southern Airlines Co Ltd
SSE:600029
118.1B CNY 0.7 -33.2 62.9 62.9
SG
Singapore Airlines Ltd
SGX:C6L
19.1B SGD 1 9.7 4.9 10.5
P/E Multiple
Earnings Growth P/E to Growth
CN
Hainan Airlines Holding Co Ltd
SSE:600221
Average P/E: 17
46.5
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
8.7
14%
0.6
US
United Airlines Holdings Inc
NASDAQ:UAL
12
82%
0.1
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.3 N/A N/A
IN
Interglobe Aviation Ltd
NSE:INDIGO
27.5
18%
1.6
IE
R
Ryanair Holdings PLC
LSE:RYA
8
48%
0.2
US
Southwest Airlines Co
NYSE:LUV
Negative Multiple: -418.9
209%
N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
6.8
7%
1
CN
Air China Ltd
SSE:601111
Negative Multiple: -279.2 N/A N/A
CN
China Southern Airlines Co Ltd
SSE:600029
Negative Multiple: -33.2 N/A N/A
SG
Singapore Airlines Ltd
SGX:C6L
9.7
-50%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Hainan Airlines Holding Co Ltd
SSE:600221
Average EV/EBIT: 32.8
51.1
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
9
20%
0.5
US
United Airlines Holdings Inc
NASDAQ:UAL
8.8
27%
0.3
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
IN
Interglobe Aviation Ltd
NSE:INDIGO
21.2
33%
0.6
IE
R
Ryanair Holdings PLC
LSE:RYA
6.8
37%
0.2
US
Southwest Airlines Co
NYSE:LUV
Negative Multiple: -45
360%
N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
92
25%
3.6
CN
Air China Ltd
SSE:601111
Negative Multiple: -428.5
7 484%
N/A
CN
China Southern Airlines Co Ltd
SSE:600029
62.9
180%
0.3
SG
Singapore Airlines Ltd
SGX:C6L
10.5
-46%
N/A

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,200+ 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.