Valuation Spring Airlines Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 09/07/2026			5-day change	1st Jan Change
45.86 ^CNY	-2.11%		-1.95%	-22.92%

09/07	Spring Airlines Repurchases Nearly 500 Million Yuan of Shares	MT
01/07	Tranche Update on Spring Airlines Co., Ltd.'s Equity Buyback Plan announced on April 10, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,055	62,747	49,026	56,333	57,787	44,084	-	-
Change	-	20.54%	-21.87%	14.91%	2.58%	-23.71%	-	-
Enterprise Value (EV) ¹	61,567	74,458	57,464	64,522	68,206	56,410	56,072	60,426
Change	-	20.94%	-22.82%	12.28%	5.71%	-17.29%	-0.6%	7.77%
P/E	1,420x	-19.5x	21.7x	24.8x	25x	18.8x	14.8x	12x
PBR	3.79x	4.59x	3.12x	3.25x	3.2x	2.23x	2.03x	1.9x
PEG	-	0x	-0x	28.64x	11.65x	6.96x	0.6x	0.5x
Capitalization / Revenue	4.79x	7.5x	2.73x	2.82x	2.69x	1.78x	1.64x	1.44x
EV / Revenue	5.67x	8.9x	3.2x	3.23x	3.18x	2.28x	2.08x	1.97x
EV / EBITDA	52.7x	-35.4x	14x	14.1x	12.1x	9.28x	7.94x	7.16x
EV / EBIT	10,353x	-21.8x	22x	24.4x	22.4x	21.2x	15.6x	13.4x
EV / FCF	-13.7x	-18x	16.5x	-	234x	42.9x	21.8x	-
FCF Yield	-7.32%	-5.55%	6.08%	-	0.43%	2.33%	4.58%	-
Dividend per Share ²	-	-	0.7	0.82	0.53	0.9148	1.173	1.72
Rate of return	-	-	1.39%	1.42%	0.89%	1.99%	2.56%	3.75%
EPS ²	0.04	-3.3	2.31	2.33	2.38	2.444	3.091	3.833
Distribution rate	-	-	30.3%	35.2%	22.3%	37.4%	38%	44.9%
Net sales ¹	10,858	8,369	17,938	20,000	21,460	24,765	26,953	30,701
EBITDA ¹	1,169	-2,102	4,097	4,589	5,648	6,076	7,059	8,435
EBIT ¹	5.947	-3,417	2,616	2,649	3,041	2,660	3,601	4,500
Net income ¹	39.11	-3,036	2,257	2,273	2,317	2,340	3,057	3,739
Net Debt ¹	9,512	11,711	8,439	8,189	10,419	12,327	11,988	16,342
Reference price ²	56.80	64.25	50.20	57.67	59.50	45.86	45.86	45.86
Nbr of stocks (in thousands)	9,16,463	9,76,606	9,76,606	9,76,815	9,71,213	9,61,270	-	-
Announcement Date	28/04/22	27/04/23	29/04/24	29/04/25	10/04/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SPRING AIRLINES CO., LTD.	18.76x	2.28x	9.28x	1.99%	648.7Cr
DELTA AIR LINES, INC.	15.25x	1.01x	8.12x	0.88%	5.82TCr
UNITED AIRLINES HOLDINGS, INC.	11.45x	0.9x	7.04x	-.--%	4.19TCr
RYANAIR HOLDINGS PLC	13.9x	1.54x	6.79x	1.76%	3.19TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.29x	0.85x	4.09x	1.91%	2.76TCr
INTERGLOBE AVIATION LIMITED	-366.94x	2.71x	14.29x	0.19%	2.12TCr
SINGAPORE AIRLINES LIMITED	28.01x	1.25x	6.24x	3.42%	1.87TCr
AIR CHINA LIMITED	-13.31x	1.54x	9.95x	-.--%	1.34TCr
LUFTHANSA	8.95x	0.42x	4.14x	3.36%	1.29TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-120.07x	1.52x	8.64x	-.--%	1.2TCr
Average	-39.47x	1.40x	7.86x	1.35%	2.44TCr
Weighted average by Cap.	-26.87x	1.26x	7.64x	1.16%