Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

CICOF US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

CICOF US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

COSCO SHIPPING Holdings Co., Ltd./ADR Class H(CICOF US)

$2.27+0.000.00%(Market Open · 21:00:00 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

COSCO SHIPPING Holdings Co., Ltd./ADR Class H(CICOF US)

$2.27+0.000.00%(Market Open · 21:00:00 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

COSCO SHIPPING Holdings Co., Ltd./ADR Class H — Company Profile

Operating as an investment holding company, COSCO SHIPPING Holdings Co., Ltd. primarily engages in the container shipping and terminal businesses, including related services. Its global reach extends across the United States, Europe, the Asia Pacific region, and mainland China. The company structures its operations into two main segments: Container Shipping and Terminal Business. In addition to its core activities, it offers a range of services such as freight forwarding, transportation, vessel chartering, marine services, vessel management, crew provision, and liner agency functions. The company, which was incorporated in 2005 and is based in Shanghai, People's Republic of China, changed its name from China COSCO Holdings Company Limited to its current designation in November 2016.

Sector
Industrials
Industry
Air Freight & Logistics
Exchange
UU
CEO
Weidong Tao
Headquarters
Tianjin, NY, CN
IPO Date
Jun 24, 2008
Employees
32,768
Website
hold.coscoshipping.com

Key Metrics

Price
$2.17
Market Cap
$33.56B
Revenue (TTM)
$110.39B
Net Income (TTM)
$13.21B
EPS (TTM)
0.88
P/E (TTM)
0.67
P/B (TTM)
0.14
Dividend Yield
7.54%
ROE (TTM)
12.94%
ROA (TTM)
6.21%
Operating Margin
14.83%
Beta
-0.05

Dividends

Last Dividend
$0.06
Last Yield
0.08%

Summary

Operating as an investment holding company, COSCO SHIPPING Holdings Co., Ltd. primarily engages in the container shipping and terminal businesses, including related services. Its global reach extends across the United States, Europe, the Asia Pacific region, and mainland China. The company structures its operations into two main segments: Container Shipping and Terminal Business. In addition to its core activities, it offers a range of services such as freight forwarding, transportation, vessel chartering, marine services, vessel management, crew provision, and liner agency functions. The company, which was incorporated in 2005 and is based in Shanghai, People's Republic of China, changed its name from China COSCO Holdings Company Limited to its current designation in November 2016.

Website
hold.coscoshipping.com
Location
Tianjin, NY, CN
Phone86 21 6029 8620
Employees32,768
CEOWeidong Tao
Sector
Industrials
Industry
Air Freight & Logistics
IPO DateJun 24, 2008

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(10)

Expand
  • F-6EFEffective registration statement (depository shares)22 Nov 2019
  • F-6 POSPost-effective amendment (depository shares)29 Sep 2017
  • F-6 POSPost-effective amendment (depository shares)21 Nov 2016
  • F-6 POSPost-effective amendment (depository shares)18 Nov 2016
  • F-6 POSPost-effective amendment (depository shares)18 Nov 2016
  • F-6 POSPOST EFFECTIVE AMENDMENT NO. 1 TO THE FORM F-617 Nov 2016
  • F-6EFEffective registration statement (depository shares)1 Feb 2013
  • F-6EFEffective registration statement (depository shares)29 Oct 2008
  • F-6EFEffective registration statement (depository shares)23 Oct 2008
  • F-6EFFORM F-610 Oct 2008

Mentions in Filings

  • … sity of Science and Technology, and currently serves as executive vice president of Baidu (Nasdaq: BIDU; SEHK: 9888) and the president of Baidu AI Cloud Group. Dr. Shen currently also serves as a director of <strong>COSCO Shipping Holdings Co., Ltd.</strong> (SHA: 601919) and China United Network Communications Limited (SHA: 600050). Dr. Shen previously served as a non-executive director of Kuaishou Technology (SEHK: 1024) from April 2018 to September 2023. Dr. S …
    iQIYI, Inc.COSCO SHIPPING Holdings Co., Ltd./ADR Class H·20-F - Annual report (foreign private issuer) FY 2025·FY25·16 Mar
  • … | | | | | | | | --- | --- | --- | --- | --- | --- | | SHANDONG HIMILE MECHANICAL-A | 2,610 | 49.43 | 129,012.30 | | | | SHANGHAI ELECTRIC GRP CO LA | 26,300 | 6.52 | 171,476.00 | | | | SHENZHEN ENVICOOL TECHNOLO-A | 2,600 | 58.70 | 152,620.00 | | | | SHENZHEN INOVANCE TECHNOLO-A | 3,000 | 59.35 | 178,050.00 | | | | SHENZHEN MEGMEET ELECTRICA-A | 1,200 | 122.27 | 146,724.00 | | | | SICHUAN HUAFENG TECHNOLOGY-A | 1,200 | 153.52 | 184,224.00 | | | | …
    りそなアセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Prospectus - Securities registration statement·27 Oct·26 Oct
  • … | | | | | | | | --- | --- | --- | --- | --- | --- | | ERSTE BANK POLSKA SA | 1,643 | 654.60 | 1,075,507.80 | | | | MBANK SA | 512 | 1,380.50 | 706,816.00 | | | | PKO BANK POLSKI SA | 33,787 | 106.74 | 3,606,424.38 | | | | POWSZECHNY ZAKLAD UBEZPIECZE | 22,164 | 69.80 | 1,547,047.20 | | | | ASSECO POLAND SA | 2,081 | 190.70 | 396,846.70 | | | | PGE SA | 40,446 | 9.48 | 383,428.08 | | | | Polish Zloty Subtotal | | 232,468 | | 18,938,573.97 | | | | …
    りそなアセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Annual Report - Annual Securities Report (2025.07.23-2026.07.21)·21 Oct·20 Oct
  • … | | | | | | | | --- | --- | --- | --- | --- | --- | | CHINA STATE CONSTRUCTION-A | 324,000 | 5.05 | 1,636,200.00 | | | | CONTEMPORARY AMPEREX TECHN-A | 28,000 | 348.90 | 9,769,200.00 | | | | CRRC CORP LTD-A | 115,600 | 6.80 | 786,080.00 | | | | DONGFANG ELECTRIC CORP LTD-A | 21,700 | 26.90 | 583,730.00 | | | | EVE ENERGY CO LTD-A | 17,383 | 68.00 | 1,182,044.00 | | | | GEM CO LTD-A | 55,400 | 9.13 | 505,802.00 | | | | GOLDWIND SCIENCE & TECHNOL-A …
    アモーヴァ・アセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Prospectus - Securities registration statement·20 Oct·19 Oct
  • … | | | | | | | | --- | --- | --- | --- | --- | --- | | CHINA STATE CONSTRUCTION-A | 324,000 | 5.05 | 1,636,200.00 | | | | CONTEMPORARY AMPEREX TECHN-A | 28,000 | 348.90 | 9,769,200.00 | | | | CRRC CORP LTD-A | 115,600 | 6.80 | 786,080.00 | | | | DONGFANG ELECTRIC CORP LTD-A | 21,700 | 26.90 | 583,730.00 | | | | EVE ENERGY CO LTD-A | 17,383 | 68.00 | 1,182,044.00 | | | | GEM CO LTD-A | 55,400 | 9.13 | 505,802.00 | | | | GOLDWIND SCIENCE & TECHNOL-A …
    アモーヴァ・アセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Prospectus - Securities registration statement·20 Oct·19 Oct
  • … | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | | | HACI OMER SABANCI HOLDING | 132,000 | 90.30 | 11,919,600.00 | | | | | TURKIYE IS BANKASI AS-C | 1,502,980 | 13.99 | 21,026,690.20 | | | | | YAPI VE KREDI BANKASI AS | 417,000 | 33.52 | 13,977,840.00 | | | | | TURKCELL ILETISIM HIZMET AS | 179,000 | 112.20 | 20,083,800.00 | | | | subtotal | Number of stocks: 11 | | | 342,896,085.20 | | | | | | | | (1,183,402,969) | | | | | Ratio of po …
    野村アセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Prospectus - Amended Securities Registration Statement·09 Oct·8 Oct

Key Stats

Trading

Px/Chg 1D$2.17 / +0.00%
Prev Close$2.24
% of 52Wk H100.00%
Avg Volume4.44K
Beta-0.05
Mkt Cap33.56B
FD Mkt Cap34.64B

Float

Shrs Out/Float15.47B / 7.21B
Short Float0.00%
Days to Cover999.99
Stock Repurchased$6.39B

Current Valuation

EV15.24B
EV/EBITDA0.15
EV/Sales0.04
P/B0.14
P/S0.14
FCF Yield17.29%
ROE12.94%
ROA6.21%
Current Ratio1.51

Dividend

Cash$0.06
Yield7.54%
Yield (TTM)7.54%

Estimates

P/E0.67
Est P/E0.00
Est EPS0.15
Est PEG0.00

Valuation

Metric5Yr AvgMar '23Mar '24Mar '25Jun '26Oct '26
PRICE-BASED RATIOS
Price / Earnings1.170.160.690.501.962.54
Price / Sales0.160.050.090.100.240.30
Price / Book Value0.110.090.080.100.110.14
Price / Free Cash Flow2.620.102.260.564.425.78
ENTERPRISE VALUE METRICS
Enterprise Value-24,183.3-71,692.3-33,179.2-33,172.31,892.115,235.3
Enterprise Value / Sales-0.07-0.18-0.19-0.140.020.14
Enterprise Value / EBITDA-0.13-0.37-0.59-0.370.080.59
Enterprise Value / EBIT-0.13-0.42-0.90-0.470.131.03

Financials

Full Financials
Millions CNY5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue-10.5%333,693.6391,058.5175,100.6233,859.1213,839.3
Gross Income-26.3%141,153.1173,067.328,321.267,683.941,599.6
EBITDA-22.5%144,681.2191,235.556,150.788,785.352,158.4
EBIT-29.9%131,599.7170,856.836,672.570,145.031,710.2
Net Income-23.8%89,348.9109,792.523,860.349,172.530,063.3
EPS (Diluted)-23%5.586.821.483.081.96
BALANCE SHEET
Cash & ST Inv-4%178,688.3236,969.7181,266.2184,296.8151,846.6
Total Assets4%413,668.1511,779.7462,429.4497,472.2484,002.4
Total Liabilities-3.9%234,807.5258,256.2219,209.9212,413.4200,453.2
Total Shareholder Equity15%133,094.3200,382.8196,115.3234,668.1232,382.6
CASH FLOW
Net Operating Cash Flow-28%170,948.4196,798.822,612.169,312.945,883.8
Cap Ex26.4%-9,549.9-10,491.5-15,320.7-25,999.1-24,370.0
Free Cash Flow-39.6%161,398.5186,307.37,291.443,313.821,513.8

Enterprise Value Bridge

Millions CNY11 Nov '26
Price (As of 11 Nov '26)2.27
Basic Shares15,465.97
Market Cap35,107.7
Diluted Shares15,299.87
Fully Diluted Shares Outstanding15,299.87
Fully Diluted Market Cap34,730.7
+Consolidated Debt71,565.1
−In-the-Money Convertible Debt—
+Capital Leases30,599.3
+Operating Leases—
−Cash & Equivalents-141,439.2
−Short-term Investments-190.6
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest51,548.3
+Pension Liabilities—
Enterprise Value16,781.9

Related companies

Fedex Corp

FDX US

Delta Air Lines, Inc.

DAL US

Dsv A/s/adr

DSDVY US

Adani Ports & Special Economic Zone Limited/ADR

ADSEZ IB

United Airlines Holdings, Inc.

UAL US

Air France-klm /FI

AFLYY US

Ryanair Holdings Plc

RYAAY US

International Consolidated Airlines Group, S.A.

BABWF US

Airports of Thailand Public Company Limited

AIPUY US

Expeditors International Of Washington Inc

EXPD US

China Merchants Energy Shipping Co., Ltd.

601872 CG

S.F. Holding Co., Ltd.

002352 CS

COSCO SHIPPING Holdings Co., Ltd./ADR Class H — Company Profile

Operating as an investment holding company, COSCO SHIPPING Holdings Co., Ltd. primarily engages in the container shipping and terminal businesses, including related services. Its global reach extends across the United States, Europe, the Asia Pacific region, and mainland China. The company structures its operations into two main segments: Container Shipping and Terminal Business. In addition to its core activities, it offers a range of services such as freight forwarding, transportation, vessel chartering, marine services, vessel management, crew provision, and liner agency functions. The company, which was incorporated in 2005 and is based in Shanghai, People's Republic of China, changed its name from China COSCO Holdings Company Limited to its current designation in November 2016.

Sector
Industrials
Industry
Air Freight & Logistics
Exchange
UU
CEO
Weidong Tao
Headquarters
Tianjin, NY, CN
IPO Date
Jun 24, 2008
Employees
32,768
Website
hold.coscoshipping.com

Key Metrics

Price
$2.17
Market Cap
$33.56B
Revenue (TTM)
$110.39B
Net Income (TTM)
$13.21B
EPS (TTM)
0.88
P/E (TTM)
0.67
P/B (TTM)
0.14
Dividend Yield
7.54%
ROE (TTM)
12.94%
ROA (TTM)
6.21%
Operating Margin
14.83%
Beta
-0.05

Dividends

Last Dividend
$0.06
Last Yield
0.08%

Summary

Operating as an investment holding company, COSCO SHIPPING Holdings Co., Ltd. primarily engages in the container shipping and terminal businesses, including related services. Its global reach extends across the United States, Europe, the Asia Pacific region, and mainland China. The company structures its operations into two main segments: Container Shipping and Terminal Business. In addition to its core activities, it offers a range of services such as freight forwarding, transportation, vessel chartering, marine services, vessel management, crew provision, and liner agency functions. The company, which was incorporated in 2005 and is based in Shanghai, People's Republic of China, changed its name from China COSCO Holdings Company Limited to its current designation in November 2016.

Website
hold.coscoshipping.com
Location
Tianjin, NY, CN
Phone86 21 6029 8620
Employees32,768
CEOWeidong Tao
Sector
Industrials
Industry
Air Freight & Logistics
IPO DateJun 24, 2008

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(10)

Expand
  • F-6EFEffective registration statement (depository shares)22 Nov 2019
  • F-6 POSPost-effective amendment (depository shares)29 Sep 2017
  • F-6 POSPost-effective amendment (depository shares)21 Nov 2016
  • F-6 POSPost-effective amendment (depository shares)18 Nov 2016
  • F-6 POSPost-effective amendment (depository shares)18 Nov 2016
  • F-6 POSPOST EFFECTIVE AMENDMENT NO. 1 TO THE FORM F-617 Nov 2016
  • F-6EFEffective registration statement (depository shares)1 Feb 2013
  • F-6EFEffective registration statement (depository shares)29 Oct 2008
  • F-6EFEffective registration statement (depository shares)23 Oct 2008
  • F-6EFFORM F-610 Oct 2008

Mentions in Filings

  • … sity of Science and Technology, and currently serves as executive vice president of Baidu (Nasdaq: BIDU; SEHK: 9888) and the president of Baidu AI Cloud Group. Dr. Shen currently also serves as a director of <strong>COSCO Shipping Holdings Co., Ltd.</strong> (SHA: 601919) and China United Network Communications Limited (SHA: 600050). Dr. Shen previously served as a non-executive director of Kuaishou Technology (SEHK: 1024) from April 2018 to September 2023. Dr. S …
    iQIYI, Inc.COSCO SHIPPING Holdings Co., Ltd./ADR Class H·20-F - Annual report (foreign private issuer) FY 2025·FY25·16 Mar
  • … | | | | | | | | --- | --- | --- | --- | --- | --- | | SHANDONG HIMILE MECHANICAL-A | 2,610 | 49.43 | 129,012.30 | | | | SHANGHAI ELECTRIC GRP CO LA | 26,300 | 6.52 | 171,476.00 | | | | SHENZHEN ENVICOOL TECHNOLO-A | 2,600 | 58.70 | 152,620.00 | | | | SHENZHEN INOVANCE TECHNOLO-A | 3,000 | 59.35 | 178,050.00 | | | | SHENZHEN MEGMEET ELECTRICA-A | 1,200 | 122.27 | 146,724.00 | | | | SICHUAN HUAFENG TECHNOLOGY-A | 1,200 | 153.52 | 184,224.00 | | | | …
    りそなアセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Prospectus - Securities registration statement·27 Oct·26 Oct
  • … | | | | | | | | --- | --- | --- | --- | --- | --- | | ERSTE BANK POLSKA SA | 1,643 | 654.60 | 1,075,507.80 | | | | MBANK SA | 512 | 1,380.50 | 706,816.00 | | | | PKO BANK POLSKI SA | 33,787 | 106.74 | 3,606,424.38 | | | | POWSZECHNY ZAKLAD UBEZPIECZE | 22,164 | 69.80 | 1,547,047.20 | | | | ASSECO POLAND SA | 2,081 | 190.70 | 396,846.70 | | | | PGE SA | 40,446 | 9.48 | 383,428.08 | | | | Polish Zloty Subtotal | | 232,468 | | 18,938,573.97 | | | | …
    りそなアセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Annual Report - Annual Securities Report (2025.07.23-2026.07.21)·21 Oct·20 Oct
  • … | | | | | | | | --- | --- | --- | --- | --- | --- | | CHINA STATE CONSTRUCTION-A | 324,000 | 5.05 | 1,636,200.00 | | | | CONTEMPORARY AMPEREX TECHN-A | 28,000 | 348.90 | 9,769,200.00 | | | | CRRC CORP LTD-A | 115,600 | 6.80 | 786,080.00 | | | | DONGFANG ELECTRIC CORP LTD-A | 21,700 | 26.90 | 583,730.00 | | | | EVE ENERGY CO LTD-A | 17,383 | 68.00 | 1,182,044.00 | | | | GEM CO LTD-A | 55,400 | 9.13 | 505,802.00 | | | | GOLDWIND SCIENCE & TECHNOL-A …
    アモーヴァ・アセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Prospectus - Securities registration statement·20 Oct·19 Oct
  • … | | | | | | | | --- | --- | --- | --- | --- | --- | | CHINA STATE CONSTRUCTION-A | 324,000 | 5.05 | 1,636,200.00 | | | | CONTEMPORARY AMPEREX TECHN-A | 28,000 | 348.90 | 9,769,200.00 | | | | CRRC CORP LTD-A | 115,600 | 6.80 | 786,080.00 | | | | DONGFANG ELECTRIC CORP LTD-A | 21,700 | 26.90 | 583,730.00 | | | | EVE ENERGY CO LTD-A | 17,383 | 68.00 | 1,182,044.00 | | | | GEM CO LTD-A | 55,400 | 9.13 | 505,802.00 | | | | GOLDWIND SCIENCE & TECHNOL-A …
    アモーヴァ・アセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Prospectus - Securities registration statement·20 Oct·19 Oct
  • … | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | | | HACI OMER SABANCI HOLDING | 132,000 | 90.30 | 11,919,600.00 | | | | | TURKIYE IS BANKASI AS-C | 1,502,980 | 13.99 | 21,026,690.20 | | | | | YAPI VE KREDI BANKASI AS | 417,000 | 33.52 | 13,977,840.00 | | | | | TURKCELL ILETISIM HIZMET AS | 179,000 | 112.20 | 20,083,800.00 | | | | subtotal | Number of stocks: 11 | | | 342,896,085.20 | | | | | | | | (1,183,402,969) | | | | | Ratio of po …
    野村アセットマネジメント株式会社COSCO SHIPPING Holdings Co., Ltd./ADR Class H·Prospectus - Amended Securities Registration Statement·09 Oct·8 Oct

Key Stats

Trading

Px/Chg 1D$2.17 / +0.00%
Prev Close$2.24
% of 52Wk H100.00%
Avg Volume4.44K
Beta-0.05
Mkt Cap33.56B
FD Mkt Cap34.64B

Float

Shrs Out/Float15.47B / 7.21B
Short Float0.00%
Days to Cover999.99
Stock Repurchased$6.39B

Current Valuation

EV15.24B
EV/EBITDA0.15
EV/Sales0.04
P/B0.14
P/S0.14
FCF Yield17.29%
ROE12.94%
ROA6.21%
Current Ratio1.51

Dividend

Cash$0.06
Yield7.54%
Yield (TTM)7.54%

Estimates

P/E0.67
Est P/E0.00
Est EPS0.15
Est PEG0.00

Valuation

Metric5Yr AvgMar '23Mar '24Mar '25Jun '26Oct '26
PRICE-BASED RATIOS
Price / Earnings1.170.160.690.501.962.54
Price / Sales0.160.050.090.100.240.30
Price / Book Value0.110.090.080.100.110.14
Price / Free Cash Flow2.620.102.260.564.425.78
ENTERPRISE VALUE METRICS
Enterprise Value-24,183.3-71,692.3-33,179.2-33,172.31,892.115,235.3
Enterprise Value / Sales-0.07-0.18-0.19-0.140.020.14
Enterprise Value / EBITDA-0.13-0.37-0.59-0.370.080.59
Enterprise Value / EBIT-0.13-0.42-0.90-0.470.131.03

Financials

Full Financials
Millions CNY5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue-10.5%333,693.6391,058.5175,100.6233,859.1213,839.3
Gross Income-26.3%141,153.1173,067.328,321.267,683.941,599.6
EBITDA-22.5%144,681.2191,235.556,150.788,785.352,158.4
EBIT-29.9%131,599.7170,856.836,672.570,145.031,710.2
Net Income-23.8%89,348.9109,792.523,860.349,172.530,063.3
EPS (Diluted)-23%5.586.821.483.081.96
BALANCE SHEET
Cash & ST Inv-4%178,688.3236,969.7181,266.2184,296.8151,846.6
Total Assets4%413,668.1511,779.7462,429.4497,472.2484,002.4
Total Liabilities-3.9%234,807.5258,256.2219,209.9212,413.4200,453.2
Total Shareholder Equity15%133,094.3200,382.8196,115.3234,668.1232,382.6
CASH FLOW
Net Operating Cash Flow-28%170,948.4196,798.822,612.169,312.945,883.8
Cap Ex26.4%-9,549.9-10,491.5-15,320.7-25,999.1-24,370.0
Free Cash Flow-39.6%161,398.5186,307.37,291.443,313.821,513.8

Enterprise Value Bridge

Millions CNY11 Nov '26
Price (As of 11 Nov '26)2.27
Basic Shares15,465.97
Market Cap35,107.7
Diluted Shares15,299.87
Fully Diluted Shares Outstanding15,299.87
Fully Diluted Market Cap34,730.7
+Consolidated Debt71,565.1
−In-the-Money Convertible Debt—
+Capital Leases30,599.3
+Operating Leases—
−Cash & Equivalents-141,439.2
−Short-term Investments-190.6
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest51,548.3
+Pension Liabilities—
Enterprise Value16,781.9

Related companies

Fedex Corp

FDX US

Delta Air Lines, Inc.

DAL US

Dsv A/s/adr

DSDVY US

Adani Ports & Special Economic Zone Limited/ADR

ADSEZ IB

United Airlines Holdings, Inc.

UAL US

Air France-klm /FI

AFLYY US

Ryanair Holdings Plc

RYAAY US

International Consolidated Airlines Group, S.A.

BABWF US

Airports of Thailand Public Company Limited

AIPUY US

Expeditors International Of Washington Inc

EXPD US

China Merchants Energy Shipping Co., Ltd.

601872 CG

S.F. Holding Co., Ltd.

002352 CS