Dongxing Securities·2026-03-31 02:45Investment Rating - The report maintains a "Recommended" rating for China National Airlines [4] Core Views - The company's revenue for 2025 reached 171.48 billion yuan, a year-on-year increase of 2.87%, but the net profit attributable to shareholders was -1.77 billion yuan, a significant increase in losses compared to -0.24 billion 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 company experienced a 2 percentage point increase in passenger load factor to 81.88%, contributing to a rise in passenger revenue to 154.86 billion yuan, 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 oil price increases have created short-term pressure on the company's performance, but the stock price has already reflected pessimistic expectations [3] Financial Summary - The company forecasts net profits for 2026, 2027, and 2028 to be -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] - The operating revenue is projected to grow from 171.48 billion yuan in 2025 to 198.84 billion yuan in 2028, with growth rates of 6.72%, 4.10%, and 4.37% for the following years [8] - The net profit margin is expected to improve significantly by 2028, reaching 2.93% [10]