Air China Ltd
SSE:601111

Watchlist Manager
Air China Ltd Logo
Air China Ltd
SSE:601111
Watchlist
Price: 7.54 CNY 1.89%
Market Cap: 109.5B CNY
Have any thoughts about
Air China Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

161B
+3%
Revenue
Growth Rates:
1 Year
+82%
3 Years
+108%
5 Years
+17%
7 Years
+37%
10 Years
+60%
1B
-54%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-93%
7 Years
-92%
10 Years
-75%
-378.1m
Net Income
Growth Rates:
1 Year
+98%
3 Years
+97%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Air China Ltd

Revenue
161B CNY
Cost of Revenue
-152.6B CNY
Gross Profit
8.4B CNY
Operating Expenses
-7.3B CNY
Operating Income
1B CNY
Other Expenses
-1.4B CNY
Net Income
-378.1m CNY

Income Statement
Air China Ltd

Rotate your device to view
Income Statement
Currency: CNY
Jun-2014 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
Revenue
Revenue
100 918
N/A
102 801
+2%
104 888
+2%
105 750
+1%
106 891
+1%
108 309
+1%
108 929
+1%
110 037
+1%
111 303
+1%
111 996
+1%
112 677
+1%
115 257
+2%
117 307
+2%
119 785
+2%
121 363
+1%
123 561
+2%
127 011
+3%
131 248
+3%
136 774
+4%
137 722
+1%
137 845
+0%
136 971
-1%
136 181
-1%
120 883
-11%
100 514
-17%
81 558
-19%
69 504
-15%
66 829
-4%
77 522
+16%
78 508
+1%
74 532
-5%
72 869
-2%
60 821
-17%
59 163
-3%
52 898
-11%
65 048
+23%
88 558
+36%
116 286
+31%
141 100
+21%
156 098
+11%
161 007
+3%
Gross Profit
Cost of Revenue
(85 662)
(87 400)
(87 982)
(86 915)
(85 913)
(84 755)
(83 850)
(84 469)
(85 018)
(86 283)
(87 318)
(90 886)
(94 022)
(96 123)
(100 640)
(103 734)
(107 133)
(111 721)
(115 145)
(115 740)
(115 943)
(114 578)
(113 246)
(105 944)
(92 865)
(83 203)
(75 667)
(75 740)
(83 374)
(86 087)
(85 888)
(86 552)
(82 717)
(84 280)
(82 815)
(89 617)
(103 963)
(119 080)
(134 050)
(146 785)
(152 626)
Gross Profit
15 257
N/A
15 401
+1%
16 906
+10%
18 836
+11%
20 978
+11%
23 554
+12%
25 079
+6%
25 567
+2%
26 284
+3%
25 713
-2%
25 359
-1%
24 371
-4%
23 285
-4%
23 663
+2%
20 723
-12%
19 828
-4%
19 878
+0%
19 526
-2%
21 629
+11%
21 982
+2%
21 903
0%
22 394
+2%
22 935
+2%
14 938
-35%
7 648
-49%
(1 646)
N/A
(6 163)
-274%
(8 911)
-45%
(5 852)
+34%
(7 579)
-30%
(11 356)
-50%
(13 683)
-20%
(21 897)
-60%
(25 117)
-15%
(29 918)
-19%
(24 570)
+18%
(15 405)
+37%
(2 794)
+82%
7 051
N/A
9 313
+32%
8 381
-10%
Operating Income
Operating Expenses
(11 022)
(10 922)
(10 469)
(10 570)
(10 504)
(10 618)
(10 484)
(10 325)
(10 035)
(9 797)
(10 016)
(9 939)
(9 783)
(9 452)
(8 559)
(7 754)
(6 959)
(6 933)
(8 154)
(7 674)
(8 021)
(7 767)
(8 350)
(7 023)
(6 364)
(5 223)
(4 636)
(5 180)
(4 880)
(5 745)
(5 287)
(5 697)
(5 953)
(5 716)
(5 821)
(5 860)
(6 316)
(6 655)
(6 816)
(7 042)
(7 342)
Selling, General & Administrative
(10 543)
(10 554)
(10 035)
(10 699)
(10 629)
(10 627)
(10 053)
(10 138)
(9 873)
(9 638)
(9 572)
(9 664)
(9 907)
(10 050)
(10 591)
(10 609)
(10 536)
(10 645)
(10 728)
(10 865)
(11 058)
(11 024)
(11 081)
(10 378)
(9 419)
(8 676)
(8 245)
(8 604)
(8 871)
(9 222)
(8 699)
(8 739)
(8 487)
(8 272)
(8 084)
(8 434)
(9 349)
(10 106)
(10 410)
(11 246)
(11 463)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
(18)
0
0
(59)
(62)
(107)
(130)
(154)
(182)
(491)
(588)
(568)
(578)
(179)
(134)
(120)
(93)
(153)
(160)
(166)
(186)
(244)
(275)
(311)
(331)
(373)
(389)
(433)
Depreciation & Amortization
0
0
(274)
0
0
0
(299)
0
0
0
(292)
0
0
0
(287)
0
0
0
(294)
0
0
0
(316)
0
0
0
(386)
0
0
0
(360)
0
0
0
(391)
0
0
0
(404)
0
0
Other Operating Expenses
(480)
(369)
(160)
127
124
9
(132)
(187)
(161)
(160)
(152)
(275)
124
617
2 319
2 855
3 637
3 776
2 976
3 321
3 190
3 439
3 538
3 941
3 623
4 032
4 174
3 559
4 111
3 570
3 924
3 203
2 700
2 742
2 899
2 849
3 345
3 782
4 371
4 593
4 554
Operating Income
4 233
N/A
4 479
+6%
6 437
+44%
8 266
+28%
10 475
+27%
12 937
+24%
14 595
+13%
15 243
+4%
16 250
+7%
15 916
-2%
15 343
-4%
14 432
-6%
13 502
-6%
14 211
+5%
12 164
-14%
12 074
-1%
12 919
+7%
12 593
-3%
13 475
+7%
14 307
+6%
13 881
-3%
14 626
+5%
14 584
0%
7 915
-46%
1 284
-84%
(6 868)
N/A
(10 799)
-57%
(14 090)
-30%
(10 730)
+24%
(13 324)
-24%
(16 643)
-25%
(19 380)
-16%
(27 850)
-44%
(30 833)
-11%
(35 738)
-16%
(30 429)
+15%
(21 721)
+29%
(9 449)
+56%
235
N/A
2 271
+868%
1 039
-54%
Pre-Tax Income
Interest Income Expense
(1 788)
(2 319)
(2 095)
(1 899)
(1 238)
(4 456)
(6 135)
(5 639)
(8 393)
(5 894)
(7 254)
(7 758)
(5 085)
(3 607)
(201)
1 412
(1 204)
(3 589)
(3 750)
(4 620)
(4 683)
(5 209)
(5 522)
(9 622)
(9 720)
(6 895)
(7 298)
(6 322)
(4 157)
(6 300)
(4 964)
(4 304)
(7 636)
(9 695)
(10 364)
(8 590)
(7 744)
(4 479)
(4 480)
(5 168)
(3 187)
Non-Reccuring Items
0
0
(357)
0
0
0
(120)
0
0
0
(216)
0
0
27
(337)
(126)
(53)
(89)
101
102
29
57
116
116
145
105
(403)
43
20
41
(244)
40
29
9
18
90
756
759
921
921
1 030
Gain/Loss on Disposition of Assets
(15)
(45)
(21)
(21)
(27)
(39)
(103)
(148)
(131)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(13)
0
0
0
(16)
0
0
0
(41)
0
0
0
(34)
0
0
Total Other Income
1 190
1 141
1 124
1 032
864
879
806
836
811
937
2 347
2 287
1 932
1 629
(145)
(275)
(341)
(382)
131
229
234
248
(74)
(179)
(203)
(144)
38
46
81
33
33
6
(41)
(33)
246
208
1 537
1 593
1 698
1 672
533
Pre-Tax Income
3 621
N/A
3 255
-10%
5 088
+56%
7 376
+45%
10 072
+37%
9 319
-7%
9 043
-3%
10 291
+14%
8 535
-17%
10 959
+28%
10 219
-7%
8 961
-12%
10 349
+15%
12 259
+18%
11 481
-6%
13 085
+14%
11 322
-13%
8 535
-25%
9 958
+17%
10 019
+1%
9 461
-6%
9 722
+3%
9 105
-6%
(1 769)
N/A
(8 492)
-380%
(13 800)
-63%
(18 475)
-34%
(20 322)
-10%
(14 786)
+27%
(19 551)
-32%
(21 835)
-12%
(23 638)
-8%
(35 497)
-50%
(40 552)
-14%
(45 880)
-13%
(38 721)
+16%
(27 172)
+30%
(11 576)
+57%
(1 660)
+86%
(304)
+82%
(586)
-93%
Net Income
Tax Provision
(629)
(556)
(789)
(1 258)
(1 901)
(1 761)
(1 823)
(2 100)
(1 850)
(2 331)
(2 456)
(2 272)
(2 463)
(2 992)
(2 843)
(3 079)
(2 694)
(1 863)
(1 757)
(1 758)
(1 661)
(1 544)
(1 853)
169
1 388
1 989
2 652
3 170
2 151
3 394
3 006
1 884
2 131
1 107
704
143
160
(1)
91
7
(478)
Income from Continuing Operations
2 992
2 699
4 299
6 118
8 170
7 558
7 220
8 190
6 684
8 627
7 764
6 689
7 885
9 266
8 637
10 006
8 628
6 672
8 201
8 260
7 799
8 177
7 252
(1 602)
(7 105)
(11 812)
(15 822)
(17 152)
(12 635)
(16 156)
(18 829)
(21 754)
(33 367)
(39 445)
(45 176)
(38 578)
(27 012)
(11 577)
(1 569)
(297)
(1 063)
Income to Minority Interest
(308)
(270)
(482)
(711)
(886)
(630)
(446)
(662)
(402)
(907)
(950)
(845)
(1 203)
(1 401)
(1 397)
(1 604)
(1 246)
(773)
(864)
(829)
(792)
(1 017)
(843)
481
932
1 346
1 413
1 340
881
1 537
2 187
2 420
4 075
5 021
6 556
5 932
4 376
1 852
523
503
685
Net Income (Common)
2 684
N/A
2 429
-10%
3 817
+57%
5 406
+42%
7 283
+35%
6 927
-5%
6 774
-2%
7 528
+11%
6 282
-17%
7 720
+23%
6 814
-12%
5 844
-14%
6 682
+14%
7 865
+18%
7 240
-8%
8 402
+16%
7 382
-12%
5 899
-20%
7 336
+24%
7 431
+1%
7 008
-6%
7 162
+2%
6 409
-11%
(1 119)
N/A
(6 172)
-452%
(10 466)
-70%
(14 409)
-38%
(15 813)
-10%
(11 755)
+26%
(14 620)
-24%
(16 642)
-14%
(19 334)
-16%
(29 291)
-51%
(34 424)
-18%
(38 619)
-12%
(32 646)
+15%
(22 635)
+31%
(9 725)
+57%
(1 046)
+89%
206
N/A
(378)
N/A
EPS (Diluted)
0.2
N/A
0.19
-5%
0.31
+63%
0.42
+35%
0.56
+33%
0.53
-5%
0.55
+4%
0.58
+5%
0.54
-7%
0.63
+17%
0.52
-17%
0.4
-23%
0.46
+15%
0.57
+24%
0.5
-12%
0.62
+24%
0.55
-11%
0.44
-20%
0.51
+16%
0.54
+6%
0.45
-17%
0.51
+13%
0.44
-14%
-0.08
N/A
-0.45
-463%
-0.78
-73%
-0.99
-27%
-1.14
-15%
-0.84
+26%
-1.07
-27%
-1.15
-7%
-1.41
-23%
-2.11
-50%
-2.15
-2%
-2.66
-24%
-2.11
+21%
-1.33
+37%
-0.66
+50%
-0.06
+91%
0.01
N/A
-0.02
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
ALPHA SPREAD
Follow us
Join more than 198,500+ 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 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.