investorscraft@gmail.com

Intrinsic ValueChina Southern Airlines Company Limited (600029.SS)

Previous Close$7.21
Intrinsic Value
Upside potential
Previous Close
$7.21

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 airline in China, operating a comprehensive network of passenger, cargo, and mail delivery services both domestically and internationally. Its core revenue model is driven by ticket sales for its extensive route network, supplemented by cargo services and a diverse portfolio of aviation-related ancillary businesses. The company leverages its hub in Guangzhou to capture significant traffic in the Pearl River Delta, one of China's most economically vibrant regions. Beyond its core transportation operations, it generates additional revenue streams through aircraft maintenance, air catering, ground handling, logistics, flight training, and tour services, creating a vertically integrated aviation ecosystem. This diversification helps mitigate the cyclicality inherent in the airline industry. As one of the 'Big Three' state-owned carriers in China, it holds a dominant market position, supported by its large fleet of 879 aircraft and 28 helicopters, providing extensive connectivity and benefiting from strategic government partnerships and infrastructure access.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 174.2 billion for the period, reflecting strong travel demand recovery. However, it recorded a net loss of CNY 1.7 billion, indicating persistent pressure on profitability from high operational costs, including fuel and maintenance. Operating cash flow was healthy at CNY 31.4 billion, demonstrating the core business's ability to generate cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

The diluted EPS of -CNY 0.09 underscores the current challenges in translating top-line strength into shareholder earnings. Capital expenditures of CNY 16.1 billion indicate significant ongoing investment in fleet and infrastructure, which is typical for capital-intensive airlines aiming to maintain operational efficiency and modernize their assets for long-term competitiveness.

Balance Sheet And Financial Health

The balance sheet shows a high degree of leverage, with total debt of CNY 171.5 billion significantly outweighing cash and equivalents of CNY 16.0 billion. This elevated debt load is characteristic of the airline industry but necessitates careful liquidity management, particularly in a high-interest-rate environment, to service obligations and fund operations.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its reported net loss and the industry's practice of prioritizing capital preservation and debt reduction over shareholder returns during recovery phases. Growth is focused on rebuilding capacity and traffic volumes following the pandemic, with the large fleet providing a foundation for expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 97.4 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting skepticism about near-term profitability and concerns over its substantial debt burden. The beta of 0.604 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Its strategic advantages include its scale, state backing, and hub dominance in Southern China. The outlook hinges on sustained travel demand recovery, effective cost management, and navigating macroeconomic headwinds like fuel price volatility and currency fluctuations to return to sustainable profitability.

Sources

Company DescriptionProvided Financial 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