investorscraft@gmail.com

Intrinsic ValueChina Southern Airlines Company Limited (1055.HK)

Previous CloseHK$5.82
Intrinsic Value
Upside potential
Previous Close
HK$5.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Southern Airlines is a major state-owned carrier in the People's Republic of China, operating a comprehensive airline transportation business. Its core revenue model is derived from passenger and cargo services across domestic and international routes, supported by a large fleet of 879 commercial aircraft. The company also generates income from a diverse portfolio of ancillary services, including aircraft maintenance, air catering, cargo handling, logistics, and pilot training, creating a vertically integrated aviation ecosystem. Operating within the highly competitive and capital-intensive global airline industry, it holds a dominant market position as one of China's 'Big Three' airlines. Its extensive hub operations in Guangzhou provide a strategic advantage for both domestic connectivity and international routes throughout Asia and beyond. The company's scale, government backing, and extensive route network solidify its standing as a critical player in China's aviation market and a key facilitator of regional economic activity.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 174.2 billion for the period, indicating a strong recovery in travel demand. However, profitability remains a challenge, with a net loss of HKD 1.7 billion. This highlights the ongoing pressure from high operational costs, including fuel and fleet maintenance, which continue to outpace revenue growth in the current economic environment.

Earnings Power And Capital Efficiency

Despite the net loss, the company demonstrated solid underlying cash generation, with operating cash flow of HKD 31.4 billion. This significant positive cash flow, which substantially exceeded capital expenditures of HKD 16.1 billion, indicates a strong ability to fund core operations and necessary investments internally, even during a period of bottom-line losses.

Balance Sheet And Financial Health

The balance sheet reflects the capital-intensive nature of the airline industry, with high total debt of HKD 171.5 billion. Liquidity is supported by a cash position of HKD 16.0 billion. The substantial debt load presents a significant leverage risk and necessitates careful management of refinancing obligations and interest coverage, especially in a rising rate environment.

Growth Trends And Dividend Policy

The company is not currently paying a dividend, which is consistent with its reported net loss and a prudent strategy to preserve capital. Management's focus appears to be on stabilizing operations and managing its debt structure rather than returning capital to shareholders in the near term, as it navigates the post-pandemic recovery phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 106.2 billion, the market is valuing the company at a significant discount to its annual revenue. A beta of 0.60 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its state-owned status and the market's view of its recovery trajectory being more gradual than explosive.

Strategic Advantages And Outlook

Its strategic advantages include its scale, dominant hub presence in Southern China, and government affiliation. The outlook hinges on a sustained recovery in passenger traffic, particularly on lucrative international routes, and its ability to manage cost inflation and high financial leverage to return to sustainable profitability.

Sources

Company DescriptionMarket Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount