investorscraft@gmail.com

Intrinsic ValueSpring Airlines Co., Ltd. (601021.SS)

Previous Close$56.23
Intrinsic Value
Upside potential
Previous Close
$56.23

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

Spring Airlines operates as a low-cost carrier (LCC) in China's highly competitive aviation sector, focusing primarily on domestic and select international routes across Asia. The company's core revenue model centers on offering no-frills air transportation services while generating ancillary income through baggage fees, seat selection, and onboard sales. As China's first and largest budget airline, Spring Airlines has established a strong market position by targeting price-sensitive leisure travelers and cost-conscious business passengers. The carrier maintains operational efficiency through a single aircraft type fleet of 102 A320 series planes, enabling simplified maintenance and crew training. Operating from its Shanghai hub, the company serves approximately 210 routes, leveraging its affiliation with Shanghai Spring International Travel Services to capture integrated travel demand. In China's rapidly growing aviation market, Spring Airlines competes with both full-service carriers and emerging low-cost competitors while maintaining its pioneer status in the budget segment.

Revenue Profitability And Efficiency

The airline generated CNY 20.0 billion in revenue with net income of CNY 2.27 billion, demonstrating effective cost management in a challenging industry. Operating cash flow of CNY 5.89 billion indicates strong operational performance, though significant capital expenditures of CNY 7.21 billion reflect ongoing fleet investments and growth initiatives typical of capital-intensive aviation operations.

Earnings Power And Capital Efficiency

Spring Airlines delivered diluted EPS of CNY 2.33, reflecting solid earnings generation despite industry headwinds. The company maintains robust operating cash flow that supports both operational needs and strategic investments, though substantial capital requirements for fleet maintenance and expansion necessitate careful capital allocation decisions.

Balance Sheet And Financial Health

The balance sheet shows CNY 10.22 billion in cash against total debt of CNY 15.67 billion, indicating manageable leverage levels for the aviation sector. The company maintains adequate liquidity to support operations, though the capital-intensive nature of the industry requires ongoing debt management and careful financial planning.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.82 per share, demonstrating commitment to shareholder returns while balancing growth requirements. As China's aviation market continues to expand, Spring Airlines is positioned to benefit from increasing domestic travel demand and the gradual recovery of international routes in the Asian region.

Valuation And Market Expectations

With a market capitalization of CNY 51.22 billion and a beta of 0.562, the market appears to price Spring Airlines with moderate volatility expectations relative to the broader market. The valuation reflects investor confidence in the company's low-cost business model and its positioning within China's growing aviation sector.

Strategic Advantages And Outlook

Spring Airlines benefits from its first-mover advantage in China's low-cost carrier segment and operational efficiencies from its single-type fleet strategy. The company's outlook remains tied to domestic travel recovery, international route expansion, and its ability to maintain cost advantages in an increasingly competitive aviation market while navigating regulatory and fuel price challenges.

Sources

Company annual reportsStock exchange disclosuresIndustry analysis reports

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