Dongxing Securities·2026-03-31 02:32Investment Rating - The report maintains a "Recommended" rating for China National Airlines [4] Core Views - The company reported a revenue of 171.48 billion yuan in 2025, a year-on-year increase of 2.87%, but experienced a net loss attributable to shareholders of 1.77 billion yuan, which is a significant increase from the loss of 237 million yuan in 2024 [1] - The fourth quarter saw a substantial loss primarily due to the reversal of deferred tax assets, leading to a significant increase in tax expenses [1] - The passenger load factor improved by approximately 2 percentage points to 81.88%, contributing to an increase in passenger revenue despite a decline in revenue per passenger kilometer [2] - The company plans to introduce 40 new aircraft in 2026, a decrease from 45 in 2025, indicating a cautious approach to fleet expansion [3] - Recent increases in oil prices due to geopolitical tensions have created short-term challenges for the airline industry, although the stock price may have already reflected these pessimistic expectations [3] Financial Summary - The company’s operating profit improved from a loss of 3.43 billion yuan in 2024 to a loss of 2.05 billion yuan in 2025, indicating some operational recovery despite the tax impact [2] - Forecasted net profits for 2026, 2027, and 2028 are -1.05 billion yuan, 2.40 billion yuan, and 4.45 billion yuan respectively, with corresponding EPS of -0.06, 0.14, and 0.26 yuan [4][8] - The company’s total market capitalization is approximately 120.22 billion yuan, with a circulating market value of about 80.19 billion yuan [5]