Air China Limited
Air China Limited
601111.SS
Valuace
30
Růst
63
Zdraví
41
Cena
¥ 7.04
Dnes
+0.35 (4.14%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (CNY)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues171.5171.5166.7141.152.974.569.5136.2136.8121.4114.0108.9104.897.699.897.181.0
Cost of Revenues151.4163.1158.2134.082.885.875.6113.2115.1100.387.283.787.882.680.876.761.0
Gross Profit20.18.48.57.1-29.9-11.3-6.122.921.621.126.825.217.015.019.120.420.0
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues41.749.140.740.038.545.442.740.135.545.9
Cost of Revenues42.142.327.139.838.553.028.038.736.838.1
Gross Profit-0.56.813.60.20.1-7.614.71.3-1.27.7
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.40.20.20.20.50.10.10.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.010.08.35.45.27.67.57.36.67.28.48.18.07.56.3
Depreciation & Amortization14.930.813.527.127.920.920.421.314.513.613.513.011.411.010.39.48.5
Total Operating Expenses23.013.111.910.45.85.54.88.28.38.39.910.410.810.611.812.19.5
Operating Income-2.8-4.8-3.4-3.3-46.1-16.2-13.014.09.811.69.28.33.94.05.79.214.3
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.20.1
Selling General & Admin Expenses0.00.00.00.00.00.00.00.02.64.7
Depreciation & Amortization8.00.03.53.43.42.93.32.96.26.2
Total Operating Expenses4.13.312.82.74.4-9.513.83.32.91.8
Operating Income-4.63.40.8-2.5-4.31.90.9-1.9-4.15.3
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.60.60.60.5-0.20.10.20.20.20.20.10.20.20.30.20.20.1
Interest Expense5.65.86.56.96.55.55.14.92.93.13.22.82.92.72.31.41.2
Other Expense1.33.21.81.70.2-5.6-5.4-4.9-3.4-1.3-6.6-5.7-1.10.2-0.21.74.5
IBT-1.6-1.6-1.6-1.7-45.9-21.8-18.59.110.011.510.29.05.04.67.010.115.0
Income Tax Expense1.91.90.8-0.1-0.7-3.0-2.71.91.82.82.51.80.80.91.62.22.6
Net Income-1.8-1.8-0.2-1.0-45.2-18.8-15.86.47.37.26.86.83.83.34.97.512.2
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.10.20.20.1-0.80.20.00.00.30.0
Interest Expense1.31.41.41.51.61.62.10.91.60.7
Other Expense1.60.7-1.20.11.62.5-2.20.00.30.1
IBT-3.04.1-0.3-2.5-2.74.4-1.4-1.9-3.25.3
Income Tax Expense1.90.1-0.20.10.50.10.20.10.20.1
Net Income-3.63.70.2-2.0-1.64.1-1.1-1.7-1.84.2
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS¥0.00¥0.00¥0.00¥-0.07¥-3.29¥-1.37¥-1.15¥0.47¥0.53¥0.54¥0.55¥0.55¥0.31¥0.27¥0.40¥0.61¥1.05
EPS Diluted¥0.00¥0.00¥0.00¥-0.07¥-3.29¥-1.37¥-1.15¥0.47¥0.53¥0.54¥0.55¥0.55¥0.31¥0.27¥0.40¥0.61¥1.05
Shares Outstanding17.416.717.315.413.713.813.713.613.813.412.412.312.312.312.312.311.6
Diluted Shares Outstanding17.416.715.915.413.713.813.713.613.813.412.412.312.212.312.112.311.6
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.11$0.26
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.11$0.26
Shares Outstanding17.417.417.417.418.116.616.616.616.216.2
Diluted Shares Outstanding17.417.417.417.418.116.616.616.616.216.2
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents22.422.515.611.416.76.69.77.86.37.37.89.715.512.615.415.0
Short Term Investments0.00.00.00.00.00.00.4-0.90.00.00.00.00.00.00.00.0
Total Cash & ST Investments22.422.515.611.416.76.69.77.86.37.37.89.715.512.615.415.0
Accounts Receivable10.88.48.54.87.06.99.79.68.97.37.27.17.66.76.66.2
Inventory4.94.23.82.62.11.92.11.91.51.71.71.11.01.11.10.9
Other Current Assets4.85.54.33.44.74.43.34.44.03.12.82.51.20.1-1.7-1.1
Total Current Assets42.940.732.322.230.419.724.823.720.819.319.520.525.420.521.521.0
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents27.923.322.521.922.422.515.622.226.632.6
Short Term Investments0.20.10.00.00.00.00.00.00.10.0
Total Cash & ST Investments28.123.522.521.922.422.515.622.226.732.6
Accounts Receivable9.68.58.49.010.28.98.50.011.90.0
Inventory4.84.44.25.04.94.63.83.93.73.3
Other Current Assets5.35.45.54.55.40.34.49.01.06.7
Total Current Assets47.841.840.740.342.940.632.338.543.345.4
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment258.7260.5259.7241.9239.1237.9241.0192.6188.6178.2170.0166.1155.8142.3129.3111.7
Goodwill4.14.14.11.11.11.11.11.11.11.11.11.11.11.11.11.4
Intangible Assets5.55.95.84.33.53.63.73.84.44.34.23.62.92.82.82.9
Long-Term Investments19.120.119.314.213.60.017.618.716.616.313.613.416.015.214.815.5
Other Long-Term Assets1.51.60.40.91.015.01.71.01.81.91.61.41.11.00.90.6
Total Long-Term Assets302.5305.1303.0272.8268.0264.3269.4220.0215.0204.8194.2189.2179.9165.2151.9134.2
Total Assets345.4345.8335.3295.0298.4284.1294.3243.7235.7224.1213.7209.6205.4185.7173.3155.2
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment254.9257.6260.5259.4258.7257.1259.7258.6260.5260.2
Goodwill4.14.14.14.14.14.14.14.14.11.1
Intangible Assets6.36.35.95.85.55.75.85.55.34.9
Long-Term Investments21.120.920.121.019.119.819.316.815.818.7
Other Long-Term Assets0.31.61.60.31.50.40.41.51.61.2
Total Long-Term Assets299.8303.4305.1304.2302.5300.7303.0300.4301.2299.7
Total Assets347.6345.2345.8344.6345.4341.3335.3338.9344.5345.2
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable22.31.818.611.613.512.817.316.214.711.811.811.911.811.212.19.8
Short-Term Debt89.537.465.459.253.451.935.834.535.732.818.135.044.032.128.727.1
Other Current Liabilities10.697.824.721.62.12.010.020.27.96.55.95.04.64.04.73.7
Current Liabilities141.3137.6110.392.591.480.477.672.271.863.850.260.569.655.857.950.6
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable21.222.019.521.922.122.216.023.018.118.7
Short-Term Debt19.122.519.999.5108.724.380.323.361.434.1
Other Current Liabilities85.586.097.526.18.776.212.566.131.060.8
Current Liabilities126.2130.5137.6150.5141.3123.1110.3112.9112.3113.9
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt146.2143.0182.8155.0129.5107.716.661.459.974.186.880.368.267.758.657.0
Capital Leases61.859.164.176.976.376.186.645.837.836.337.831.226.025.519.216.1
Def. Tax Liability0.30.10.30.30.30.30.60.91.12.42.92.32.01.61.21.0
Total Liabilities311.6304.8300.0273.5232.6200.3192.9143.2140.8147.7147.1150.2147.4131.8123.8113.5
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt152.8149.7143.0131.4146.2176.0182.8180.9164.8167.6
Capital Leases53.856.759.162.261.862.464.168.673.280.0
Def. Tax Liability0.10.10.10.40.30.30.30.40.40.6
Total Liabilities309.3306.8304.8306.6311.6306.3299.7300.8311.6315.8
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock16.617.416.214.514.514.514.514.514.513.113.113.113.112.912.912.9
Retained Earnings-33.3-30.7-30.5-29.39.326.041.642.937.833.429.223.921.219.517.112.5
Comprehensive Income15.215.214.90.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Common Equity36.645.137.223.661.477.693.593.286.168.959.854.354.250.646.741.7
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock17.417.417.416.616.616.616.216.216.216.2
Retained Earnings-32.5-21.0-30.7-29.1-33.3-32.2-30.5-28.6-32.9-32.1
Comprehensive Income14.50.50.00.015.252.914.951.515.051.2
Total Common Equity42.643.045.140.536.637.337.239.134.935.3
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt235.6180.3244.9214.2182.9159.652.495.995.6106.9104.8115.3112.399.887.384.1
Book Value33.940.935.321.665.983.8101.4100.694.976.566.659.557.953.949.541.7
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt-4.4-4.7-4.2-2.6-2.7-2.3-1.9-1.0-2.0-6.0
Book Value42.643.045.140.536.637.337.239.134.935.3
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income-0.4-1.8-0.2-1.0-45.2-18.8-15.87.38.28.67.87.24.23.75.47.512.2
Depreciation & Amortization7.330.829.224.921.220.920.421.314.513.613.513.011.411.010.39.48.5
Stock-Based Compensation0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Change Working Capital-1.211.5-1.5-5.9-3.35.6-10.94.15.13.01.84.9-0.42.4-4.65.52.7
Change In Accounts Receivable-1.20.6-1.1-5.30.00.00.00.00.00.00.00.00.00.00.00.00.0
Change In Accounts Payable0.011.40.012.40.00.00.00.00.00.00.00.00.00.00.00.00.0
Change In Inventories0.0-0.6-0.4-0.6-0.5-0.30.2-0.2-0.4-0.30.0-0.1-0.10.00.0-0.30.0
Other Non-cash Items46.31.97.117.410.55.27.75.73.61.17.76.62.30.31.3-0.7-3.7
Cash from Operations31.40.00.035.4-16.812.91.438.331.426.430.731.817.517.412.421.619.7
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income-3.63.70.0-2.0-1.64.1-1.1-1.7-1.84.2
Depreciation & Amortization8.00.00.00.029.2-14.014.00.06.2-12.6
Stock-Based Compensation0.00.00.00.00.00.00.00.00.00.0
Change Working Capital0.00.00.00.0-1.50.00.00.0-5.94.7
Change In Accounts Receivable0.00.00.00.0-1.10.00.00.0-5.34.1
Change In Accounts Payable0.00.00.00.00.00.00.00.00.00.0
Change In Inventories0.00.00.00.0-0.40.00.00.0-0.60.6
Other Non-cash Items4.612.49.510.4-22.326.4-8.111.14.616.8
Cash from Operations0.00.00.00.00.00.00.00.03.013.0
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-21.3-17.6-20.1-22.8-7.6-6.1-12.0-13.1-12.3-17.6-20.6-7.6-13.8-22.4-15.3-22.5-17.3
Acquisitions1.41.90.05.40.00.00.10.82.02.60.00.11.21.10.02.20.3
Investments-2.0-1.30.0-0.7-0.50.0-4.3-0.60.7-0.10.0-0.40.00.00.01.0-0.3
Sales of Investment1.10.70.00.70.31.30.10.60.60.20.60.80.40.30.51.10.5
Other Investing Activities2.20.00.04.70.90.40.20.40.00.31.00.31.90.40.01.32.7
Cash from Investing-18.70.00.0-12.7-6.9-4.5-15.9-12.0-8.9-14.7-19.0-6.8-10.3-20.6-14.8-16.9-14.1
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-6.8-2.5-4.1-4.1-8.6-4.0-5.3-2.2-9.0-4.8
Acquisitions0.40.80.00.00.00.00.00.03.9-3.3
Investments0.3-1.1-0.10.00.00.00.00.0-0.50.0
Sales of Investment0.5-0.41.20.00.00.00.00.00.00.2
Other Investing Activities0.00.00.00.00.00.00.00.0-0.53.6
Cash from Investing0.00.00.00.00.00.00.00.0-6.1-4.4
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-26.80.00.0-1.3-83.3-48.2-61.3-40.9-50.8-41.4-38.6-36.1-44.6-33.0-31.5-25.6-23.1
Debt Issued36.0180.3-64.532.0114.671.5168.6-2.651.130.140.725.747.645.444.028.8107.2
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-3.40.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Dividends Paid-7.00.00.0-7.5-6.6-5.8-6.1-6.2-4.4-5.1-4.8-3.9-4.1-3.6-4.3-3.6-1.6
Other Financing Activities-1.40.00.0-7.0107.955.778.922.933.833.731.313.436.343.034.725.630.7
Cash from Financing-21.00.00.0-15.818.11.711.5-24.3-21.4-12.9-12.1-26.6-12.36.4-1.1-3.56.1
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.00.0-2.9
Debt Issued0.0171.9-0.39.37.3-80.1-10.81.531.3-10.0
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.00.0-3.40.0
Dividends Paid0.00.00.00.00.00.00.00.0-1.9-1.8
Other Financing Activities0.00.00.00.00.00.00.00.05.3-8.4
Cash from Financing0.00.00.00.00.00.00.00.0-3.3-13.1
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-6.2-6.66.04.4-5.310.1-3.12.21.2-1.3-0.3-1.5-5.13.0-3.51.111.6
Closing Cash Balance20.015.921.015.010.615.95.88.96.85.66.87.19.714.811.815.314.2
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-11.2-0.83.60.70.80.3-2.06.9-6.6-4.5
Closing Cash Balance15.927.125.321.821.020.320.021.915.621.5
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow10.126.514.412.6-24.46.8-10.625.219.18.710.124.13.7-5.0-2.9-0.92.3
Real Free Cash Flow10.126.514.412.6-24.46.8-10.625.219.18.710.124.13.7-5.0-2.9-0.92.3
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow2.213.65.44.2-4.812.5-0.47.2-6.08.2
Real Free Cash Flow2.213.65.44.2-4.812.5-0.47.2-6.08.2
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader