investorscraft@gmail.com

Intrinsic ValueJuneyao Airlines Co., Ltd (603885.SS)

Previous Close$15.04
Intrinsic Value
Upside potential
Previous Close
$15.04

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

Juneyao Airlines operates as a comprehensive air transportation provider in China's competitive aviation sector, generating revenue primarily through domestic passenger flights while maintaining secondary cargo and mail services. The company serves key economic hubs with a focus on Shanghai-based operations, positioning itself as a regional carrier with selective international routes to Hong Kong, Macau, and neighboring Asian markets. Its business model combines scheduled commercial flights with premium charter services catering to business and tourist segments, leveraging its subsidiary relationship with Shanghai Juneyao Group for operational synergies and market access. The carrier maintains a distinct positioning between state-owned giants and low-cost competitors, emphasizing service quality and strategic route optimization within China's rapidly evolving aviation landscape while navigating regulatory constraints and infrastructure limitations characteristic of the Asian airline industry.

Revenue Profitability And Efficiency

Juneyao Airlines generated CNY 22.1 billion in revenue with net income of CNY 914 million, demonstrating recovery in profitability following industry challenges. The company maintained positive earnings per share of CNY 0.42, reflecting operational efficiency improvements amid competitive market conditions. Strong operating cash flow of CNY 7.7 billion indicates effective working capital management and core business sustainability.

Earnings Power And Capital Efficiency

The airline's earnings power remains constrained by high operating leverage inherent to the aviation industry, though positive net income suggests adequate revenue coverage of fixed costs. Capital expenditures of CNY -978 million indicate ongoing fleet investments, while the disparity between operating cash flow and net income highlights significant non-cash charges typical of asset-intensive airline operations.

Balance Sheet And Financial Health

Juneyao maintains a conservative cash position of CNY 1.4 billion against substantial total debt of CNY 28.4 billion, reflecting the capital-intensive nature of airline operations. The debt load appears manageable given strong operating cash generation, though leverage ratios require monitoring given industry volatility and interest rate sensitivity.

Growth Trends And Dividend Policy

The company demonstrates recovery trends with positive earnings and a dividend payment of CNY 0.19 per share, indicating management's confidence in sustainable cash generation. Growth prospects are tied to domestic travel demand recovery and strategic route expansion within China's evolving aviation market, balanced against fuel price volatility and competitive pressures.

Valuation And Market Expectations

Trading at a market capitalization of CNY 28.3 billion, the market appears to value Juneyao at approximately 1.3 times revenue, reflecting cautious optimism about airline recovery prospects. The beta of 0.495 suggests lower volatility than the broader market, potentially indicating perceived stability in its business model and market position.

Strategic Advantages And Outlook

Juneyao's strategic advantages include its Shanghai hub presence and relationship with Juneyao Group, providing operational synergies and market access. The outlook remains cautiously positive as domestic travel demand stabilizes, though the company faces ongoing challenges from fuel costs, competition, and regulatory environment in China's aviation sector.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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