First Time Loading...

China Eastern Airlines Corp Ltd
NYSE:CEA

Watchlist Manager
China Eastern Airlines Corp Ltd Logo
China Eastern Airlines Corp Ltd
NYSE:CEA
Watchlist
Price: 19.98 USD -0.2% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

113.7B
+19%
Revenue
Growth Rates:
1 Year
+146%
3 Years
+94%
5 Years
-1%
7 Years
+15%
10 Years
+29%
-2.3B
+66%
Operating Income
Growth Rates:
1 Year
+93%
3 Years
+84%
5 Years
-
7 Years
-
10 Years
-44%
-8.2B
+31%
Net Income
Growth Rates:
1 Year
+78%
3 Years
+31%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
China Eastern Airlines Corp Ltd

Revenue
113.7B CNY
Cost of Revenue
-112.5B CNY
Gross Profit
1.3B CNY
Operating Expenses
-3.5B CNY
Operating Income
-2.3B CNY
Other Expenses
-5.9B CNY
Net Income
-8.2B CNY

Income Statement
China Eastern Airlines Corp Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
88 109
N/A
89 058
+1%
89 278
+0%
89 815
+1%
89 746
0%
90 424
+1%
91 492
+1%
92 974
+2%
93 844
+1%
94 985
+1%
95 865
+1%
97 289
+1%
98 560
+1%
99 562
+1%
100 248
+1%
100 657
+0%
101 721
+1%
103 938
+2%
108 123
+4%
112 094
+4%
114 930
+3%
118 230
+3%
119 292
+1%
120 452
+1%
120 860
+0%
106 261
-12%
87 205
-18%
69 760
-20%
58 639
-16%
56 580
-4%
68 220
+21%
68 840
+1%
67 127
-2%
66 397
-1%
51 771
-22%
50 476
-3%
46 305
-8%
55 707
+20%
76 182
+37%
95 799
+26%
113 741
+19%
Gross Profit
Cost of Revenue
(80 760)
(81 255)
(81 681)
(82 828)
(79 682)
(78 257)
(77 472)
(75 862)
(77 257)
(77 465)
(78 111)
(79 801)
(82 606)
(85 814)
(87 773)
(88 687)
(90 397)
(92 624)
(95 743)
(99 402)
(102 708)
(105 005)
(107 184)
(108 061)
(107 200)
(100 223)
(87 702)
(78 535)
(70 956)
(70 304)
(78 221)
(79 607)
(80 062)
(81 689)
(74 617)
(77 188)
(74 844)
(79 827)
(91 650)
(99 531)
(112 483)
Gross Profit
7 349
N/A
7 803
+6%
7 597
-3%
6 987
-8%
10 064
+44%
12 167
+21%
14 020
+15%
17 112
+22%
16 587
-3%
17 520
+6%
17 754
+1%
17 488
-1%
15 954
-9%
13 748
-14%
12 475
-9%
11 970
-4%
11 324
-5%
11 314
0%
12 380
+9%
12 692
+3%
12 222
-4%
13 225
+8%
12 108
-8%
12 391
+2%
13 660
+10%
6 038
-56%
(497)
N/A
(8 775)
-1 666%
(12 317)
-40%
(13 724)
-11%
(10 001)
+27%
(10 767)
-8%
(12 935)
-20%
(15 292)
-18%
(22 846)
-49%
(26 712)
-17%
(28 539)
-7%
(24 120)
+15%
(15 468)
+36%
(3 732)
+76%
1 258
N/A
Operating Income
Operating Expenses
(8 931)
(8 995)
(9 021)
(9 040)
(8 542)
(8 247)
(8 285)
(8 001)
(9 323)
(9 196)
(9 236)
(9 303)
(9 147)
(8 656)
(5 806)
(5 028)
(4 404)
(3 380)
(4 682)
(4 698)
(4 610)
(4 663)
(3 934)
(4 102)
(4 564)
(3 350)
(3 591)
(2 697)
(1 825)
(1 276)
(1 120)
(1 803)
(1 730)
(1 866)
(1 897)
(2 141)
(3 214)
(3 312)
(3 237)
(3 042)
(3 536)
Selling, General & Administrative
(8 747)
(8 811)
(8 852)
(8 870)
(7 953)
(8 226)
(8 131)
(7 847)
(8 769)
(8 967)
(9 141)
(9 209)
(8 482)
(8 739)
(8 622)
(8 812)
(8 698)
(8 981)
(9 171)
(9 249)
(9 132)
(9 607)
(9 572)
(9 554)
(9 763)
(9 482)
(8 815)
(8 134)
(6 148)
(6 431)
(6 823)
(6 644)
(5 540)
(5 949)
(5 328)
(5 372)
(5 392)
(6 227)
(6 835)
(7 277)
(7 598)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(42)
(62)
(135)
(168)
(141)
(145)
(144)
(167)
(202)
(281)
(161)
(197)
(200)
(192)
(278)
(346)
(350)
(329)
(305)
(317)
(332)
(317)
(277)
Depreciation & Amortization
0
0
0
0
(375)
0
0
0
(395)
0
0
0
(448)
0
0
0
(458)
0
0
0
(522)
0
0
0
(708)
0
0
0
(801)
0
0
0
(768)
0
0
0
(747)
0
0
0
(615)
Other Operating Expenses
(184)
(184)
(169)
(170)
(214)
(21)
(154)
(154)
(159)
(229)
(95)
(94)
(217)
83
2 816
3 784
4 752
5 601
4 531
4 613
5 179
5 112
5 779
5 597
6 051
6 299
5 426
5 718
5 285
5 352
5 903
5 033
4 856
4 429
3 781
3 560
3 230
3 232
3 930
4 552
4 954
Operating Income
(1 582)
N/A
(1 192)
+25%
(1 424)
-19%
(2 053)
-44%
1 522
N/A
3 920
+158%
5 735
+46%
9 111
+59%
7 264
-20%
8 324
+15%
8 518
+2%
8 185
-4%
6 807
-17%
5 092
-25%
6 669
+31%
6 942
+4%
6 920
0%
7 934
+15%
7 698
-3%
7 994
+4%
7 612
-5%
8 562
+12%
8 174
-5%
8 289
+1%
9 096
+10%
2 688
-70%
(4 088)
N/A
(11 472)
-181%
(14 142)
-23%
(15 000)
-6%
(11 121)
+26%
(12 570)
-13%
(14 665)
-17%
(17 158)
-17%
(24 743)
-44%
(28 853)
-17%
(31 753)
-10%
(27 432)
+14%
(18 705)
+32%
(6 774)
+64%
(2 278)
+66%
Pre-Tax Income
Interest Income Expense
526
(286)
(1 384)
(1 786)
(1 914)
(1 956)
(1 722)
(5 101)
(6 906)
(6 861)
(8 550)
(5 908)
(5 864)
(4 134)
(2 351)
(1 470)
(1 095)
(529)
(2 803)
(4 999)
(5 130)
(5 867)
(5 738)
(6 043)
(5 734)
(7 760)
(6 949)
(3 746)
(2 657)
(1 766)
(913)
(2 764)
(3 998)
(4 058)
(6 469)
(8 119)
(8 531)
(8 581)
(8 630)
(6 741)
(6 352)
Non-Reccuring Items
0
0
0
0
(8)
0
0
0
(140)
0
0
0
95
0
0
0
1 421
40
31
67
476
493
0
477
84
38
57
87
(14)
28
9
0
860
746
746
746
4
173
176
177
34
Gain/Loss on Disposition of Assets
0
0
0
0
(25)
0
0
0
378
0
0
0
0
0
0
0
(19)
0
0
0
(19)
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
3 261
3 643
4 603
4 890
4 545
4 429
4 592
4 656
5 075
5 499
5 587
5 863
5 469
5 773
3 394
2 516
1 393
336
1 086
932
928
788
970
930
854
833
539
501
332
293
297
232
290
296
238
230
166
(47)
34
63
318
Pre-Tax Income
2 205
N/A
2 165
-2%
1 795
-17%
1 051
-41%
4 120
+292%
6 393
+55%
8 605
+35%
8 666
+1%
5 671
-35%
6 962
+23%
5 555
-20%
8 140
+47%
6 507
-20%
6 731
+3%
7 712
+15%
7 988
+4%
8 620
+8%
7 781
-10%
6 012
-23%
3 994
-34%
3 867
-3%
3 976
+3%
3 406
-14%
3 653
+7%
4 302
+18%
(4 201)
N/A
(10 441)
-149%
(14 630)
-40%
(16 481)
-13%
(16 445)
+0%
(11 728)
+29%
(15 102)
-29%
(17 513)
-16%
(20 174)
-15%
(30 228)
-50%
(35 996)
-19%
(40 114)
-11%
(35 887)
+11%
(27 125)
+24%
(13 275)
+51%
(8 278)
+38%
Net Income
Tax Provision
(126)
(162)
(205)
(223)
(573)
(839)
(1 245)
(1 432)
(624)
(847)
(834)
(1 655)
(1 542)
(1 613)
(1 653)
(1 791)
(1 800)
(1 787)
(1 313)
(732)
(926)
(1 023)
(837)
(869)
(819)
1 323
2 718
3 651
3 927
3 969
2 848
3 649
4 229
2 734
2 368
1 358
244
257
622
739
(336)
Income from Continuing Operations
2 079
2 003
1 590
828
3 547
5 554
7 360
7 234
5 047
6 115
4 721
6 485
4 965
5 118
6 059
6 197
6 820
5 994
4 699
3 262
2 941
2 953
2 569
2 784
3 483
(2 878)
(7 723)
(10 979)
(12 554)
(12 476)
(8 880)
(11 453)
(13 284)
(17 440)
(27 860)
(34 638)
(39 870)
(35 630)
(26 503)
(12 536)
(8 614)
Income to Minority Interest
279
281
159
177
(130)
(367)
(393)
(541)
(506)
(536)
(511)
(584)
(457)
(394)
(437)
(468)
(468)
(477)
(411)
(335)
(232)
(221)
(200)
(198)
(288)
134
433
702
719
769
379
561
1 070
1 271
2 118
2 470
2 514
2 201
1 604
659
446
Net Income (Common)
2 358
N/A
2 284
-3%
1 749
-23%
1 005
-43%
3 417
+240%
5 187
+52%
6 967
+34%
6 693
-4%
4 541
-32%
5 579
+23%
4 210
-25%
5 901
+40%
4 508
-24%
4 724
+5%
5 622
+19%
5 729
+2%
6 352
+11%
5 517
-13%
4 288
-22%
2 927
-32%
2 709
-7%
2 732
+1%
2 369
-13%
2 586
+9%
3 195
+24%
(2 744)
N/A
(7 290)
-166%
(10 277)
-41%
(11 835)
-15%
(11 707)
+1%
(8 501)
+27%
(10 892)
-28%
(12 214)
-12%
(16 169)
-32%
(25 742)
-59%
(32 168)
-25%
(37 356)
-16%
(33 429)
+11%
(24 899)
+26%
(11 877)
+52%
(8 168)
+31%
EPS (Diluted)
0.22
N/A
0.17
-23%
0.12
-29%
0.06
-50%
0.27
+350%
0.41
+52%
0.55
+34%
0.47
-15%
0.36
-23%
0.42
+17%
0.33
-21%
0.42
+27%
0.33
-21%
0.33
N/A
0.39
+18%
0.4
+3%
0.44
+10%
0.39
-11%
0.3
-23%
0.2
-33%
0.19
-5%
0.19
N/A
0.17
-11%
0.19
+12%
0.21
+11%
-0.16
N/A
-0.44
-175%
-0.62
-41%
-0.72
-16%
-0.71
+1%
-0.52
+27%
-0.67
-29%
-0.73
-9%
-0.85
-16%
-1.36
-60%
-1.71
-26%
-1.68
+2%
-1.49
+11%
-1.11
+26%
-0.53
+52%
-0.37
+30%

See Also

Summary
CEA intrinsic value, competitors valuation, and company profile.
DCF Valuation
CEA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CEA stock valuation using valuation multiples.
Wall Street Estimates
CEA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CEA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.