FTSE COMPANY REPORT Share price analysis relative to sector and index performance

Data as at: 11 September 2015 Air China Ltd TICKER Travel & Leisure — GBP 0.774052 at close 11 September 2015

Absolute Relative to FTSE UK All-Share Sector Relative to FTSE UK All-Share Index PERFORMANCE 11-Sep-2015 11-Sep-2015 11-Sep-2015

0.9 160 190 1D WTD MTD YTD 180 Absolute 0.0 0.0 0.0 57.5 150 Rel.Sector 0.2 -0.8 -0.2 51.1 0.8 170 Rel.Market 0.5 -1.1 1.8 65.0 140 160 0.7 150 VALUATION 130

(local currency) (local 140 Trailing 120 0.6 Relative Price Relative Price 130 PE 26.3 120 Absolute Price Price Absolute 110 EV/EBITDA 11.0 0.5 110 100 PCF 6.8 100 PB 1.9 0.4 90 90 Price/Sales 0.9 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Div Yield 0.7 Absolute Price 4-wk mov.avg. 13-wk mov.avg. Relative Price 4-wk mov.avg. 13-wk mov.avg. Relative Price 4-wk mov.avg. 13-wk mov.avg. Div Payout 17.9

100 100 100 ROE 7.1 90 90 90 Net Debt/Equity 2.1 80 80 80 70 70 70 60 60 DESCRIPTION 60 50 50 50 The Group provides of airline and airline-related 40 40 RSI (Absolute) RSI 40 services, including aircraft engineering services, air 30 30 catering services and airport ground handling 20 20 30 services, mainly in Mainland China, Hong Kong and 10 10 20 Macau. RSI (Relative to FTSE UK All-Share Index) UK All-Share to FTSE (Relative RSI RSI (Relative to FTSE UK All-Share Sector) UK All-Share to FTSE (Relative RSI 0 0 10 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015

See final page and http://www.londonstockexchange.com/prices-and-markets/stocks/services-stock/ftse-note.htm for further details.

Past performance is no guarantee of future results. Please see the final page for important legal disclosures. 1 of 4 FTSE COMPANY REPORT: Air China Ltd 11 September 2015

Valuation Metrics

Price to Earnings (PE) EV to EBITDA Price to Book (PB)

31-Aug-2015 31-Aug-2015 31-Aug-2015 26.4 11 1.87 26.3 +1SD 1.86 26.2 +1SD 10.95 +1SD 26.1 1.85 26 10.9 1.84 25.9 Avg 1.83 25.8 Avg 10.85 25.7 1.82 Avg 25.6 1.81 25.5 10.8 -1SD 1.8 25.4 25.3 -1SD 10.75 1.79 -1SD Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014 Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014 Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014

TUI AG 112.0 Dominos Pizza Group 24.1 Betfair Group 25.0 Carnival 43.3 Betfair Group 19.1 Stagecoach Group 22.9 Dominos Pizza Group 34.1 Carnival 18.3 Go-Ahead Group 21.9 Greene King 28.2 Playtech 15.6 Dominos Pizza Group 19.9 Group 28.1 InterContinental Hotels Group 14.9 Compass Group 9.3 Air China Ltd 26.3 Air China Ltd 11.0 Air China Ltd 1.9 Sportech -6.0 Ladbrokes 5.2 Punch Taverns 1.0 Bwin.Party Digital Entertainment -12.6 Flybe Group 5.0 FirstGroup 0.9 Thomas Cook Group -13.6 FirstGroup 4.3 Millennium & Copthorne Hotels 0.8 Marstons -17.3 Holdings 4.2 Enterprise Inns 0.4 SSP Group -43.0 Thomas Cook Group 2.0 InterContinental Hotels Group 0.0 -60 -40 -20 0 20 40 60 80 100 120 0 5 10 15 20 25 30 0 5 10 15 20 25 30

Price to Cash Flow (PCF) Dividend Yield % Price to Sales (PS)

31-Aug-2015 31-Aug-2015 31-Aug-2015 6.85 0.71 0.95 +1SD 0.945 6.8 0.705 +1SD 0.94 +1SD 0.7 6.75 0.935 0.695 Avg 6.7 0.93 0.69 Avg 0.925 6.65 Avg 0.685 -1SD 0.92 6.6 0.68 0.915 -1SD 6.55 0.675 0.91 Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014 Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014 Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014

TUI AG 26.0 Ladbrokes 8.0 Playtech 7.5 Dominos Pizza Group 24.4 Marstons 4.4 Betfair Group 5.0 Cineworld Group 20.1 Group 3.6 InterContinental Hotels Group 5.0 Betfair Group 17.1 3.3 Dominos Pizza Group 5.0 InterContinental Hotels Group 17.1 Go-Ahead Group 3.3 Whitbread 3.4 Air China Ltd 6.8 Air China Ltd 0.7 Air China Ltd 0.9 Wetherspoon(J D) 6.3 Wizz Air Holdings 0.0 TUI AG 0.5 Flybe Group 6.1 SSP Group 0.0 Go-Ahead Group 0.4 Enterprise Inns 5.3 Punch Taverns 0.0 Flybe Group 0.3 FirstGroup 4.0 Mitchells & Butlers 0.0 FirstGroup 0.2 Punch Taverns -100.0 Flybe Group 0.0 Thomas Cook Group 0.2 -120 -100 -80 -60 -40 -20 0 20 40 0123456789 012345678 Note: bar chart reflects the top and bottom five current values for the valuation ratio in question for FTSE All Shares stocks in the same sector as the stock concerned. All valuation metrics are trailing.

2 of 4 FTSE COMPANY REPORT: Air China Ltd 11 September 2015

Valuation Metrics

Net Debt to Equity Dividend Payout (DP) Return on Equity (RoE)

31-Aug-2015 31-Aug-2015 31-Aug-2015 3 20 8 18 16 14 12 10 8 6 4 2 2 0 7 Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014 Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014 Sep-2010 Sep-2011 Sep-2012 Sep-2013 Sep-2014

Punch Taverns 9.4 InterContinental Hotels Group 100.0 Go-Ahead Group 50.0 Stagecoach Group 8.3 Ladbrokes 100.0 Stagecoach Group 50.0 Go-Ahead Group 6.4 TUI AG 100.0 Betfair Group 50.0 Thomas Cook Group 5.4 Greene King 94.6 Wizz Air Holdings 50.0 Wetherspoon(J D) 2.7 National Express Group 89.0 Dominos Pizza Group 50.0 Air China Ltd 2.1 Air China Ltd 17.9 Air China Ltd 7.1 Restaurant Group 0.2 Wizz Air Holdings 0.0 Sportech -16.4 Bwin.Party Digital Entertainment 0.1 Merlin Entertainments 0.0 Flybe Group -21.4 Wizz Air Holdings 0.1 Flybe Group 0.0 Thomas Cook Group -31.2 Betfair Group 0.0 Betfair Group 0.0 Punch Taverns -50.0 0.0 Marstons 0.0 SSP Group -50.0 012345678910 0 20 40 60 80 100 120 -60 -40 -20 0 20 40 60

ROE vs. PB — sector Du Pont Analysis

30 4 8

3.5 7 25 BET

SGC 3 6 GOG 20 DOM 2.5 5

2 4 PB 15

1.5 3

10 CPG 1 2

TCG SSPG 0.5 1 5 RTN TUI PTEC WTB IAG 888 MERLJDW RNK CINE EZJ WIZZ GNKLAD WMH 0 0 BPTY CCL NEXAir ChinaFSTA Ltd PUBSPOMARSFLYB MLCFGP MAB 2011 2012 2013 2014 2015 0 ETI 0 102030405060 Net Margin Asset Turnover Gearing ROE (rhs) ǁ ROE Note: bar chart reflects the top and bottom five current values for the valuation ratio in question for FTSE All Shares stocks in the same sector as the stock concerned. All valuation metrics are trailing.

3 of 4 FTSE COMPANY REPORT: Air China Ltd 11 September 2015

Brief description Brief description

Price to Earnings Price to Earnings (PE) is price over earnings per share. Earnings are based on the latest Gearing Gearing is Total Assets divided by Common Equity. Total Assets and Common Equity are (PE) available fiscal year earnings. each averaged over two years, that is, t and (t-1). Price to Sales (PS) Price to Sales (PS) is price divided by sales per share. It is based on sales from continuing Asset Turnover Asset turnover is Sales divided by Total Assets. Total Assets is averaged over two years, operations for the fiscal year. that is, t and (t-1). Price to Book (PB) Price to Book (PB) is price at the indicated date divided by common equity per share. Dupont Breakdown Return on Equity (RoE) = Net Margin * Gearing * Asset Turnover Common/ordinary equity is generally as reported at the most recent fiscal year-end but is Analysis adjusted to exclude minority interest, preferred stock and selected items as appropriate. RoE vs PB Plot of RoE versus PB at last month end for all FTSE UK All Share stocks in the sector Price to Cash Flow Price to Cash Flow (PCF) is price at the indicated date divided by cash flow per share. relative to the stock in question. Data may be limited to the stock in question if there are (PCF) currently no stocks in the corresponding FTSE UK All Share sector. Net Debt Equity Net Debt Equity is Net Debt as a percentage of common equity. Not calculated if Absolute Absolute graphs reflect performance for the stock in question for up to 366 days adjusted denominator (common equity) is negative for intervening corporate actions. EV to EBITDA EV to EBITDA is Enterprise Value divided by EBITDA (Earnings before Interest and Taxes, Relative Relative charts reflect the performance for the stock in question relative to the depreciation and amortisation). EV is full company Market Capitalisation at the data date corresponding sector of the FTSE All Share Index for up to 366 days, rebased to the start plus last annual net debt and Preferred Stock. Net Debt is total financial debt less cash date. Note that the stock itself may not be a FTSE All share constituent. Relative Chart and short-term investments. EBITDA is operating income plus depreciation and may be null if there are no stocks in the corresponding FTSE UK All Share sector. amortisation. RSI Relative Strength Index. Calculated as 100 minus (100 dividend by (1+ratio of positive Dividend Yield % Dividend Yield reflects the dividend declared per share and/or paid for the security in versus negative time weighted returns)). Reflects 14 day average gains/losses question for the most recent fiscal year, divided by the share price. Valuation History Outlier valuation data is not shown to scale as these would distort the chart. Instead, ∥ Return on Equity Return on Equity is net income over average common equity. Not calculated if Charts denotes valuation data which falls outside display truncation limits. (RoE) denominator (average common equity) is negative Top/Bottom Reflect data for up to five top and five bottom performers for the valuation metric in Dividend Payout Total dividends divided by Net Income expressed as a percentage. Valuation Bar questions. Note data may be limited to the stock in question if there are currently no Charts stocks in the corresponding FTSE UK All Share sector. Net Margin Net Margin is Net Income divided by sales. A guide to the report is available at http://www.londonstockexchange.com/prices-and-markets/stocks/services-stock/ftse-note.htm.

Air China Ltd 11 September 2015 For further information visit www.ftse.com, email [email protected] or call your local FTSE office:

Beijing +86 10 5833 2202 London +44 (0) 20 7866 1810 Rio de Janeiro +55 (21) 3736 3726 Tokyo +81 (3) 3581 2811 Boston +1 888 747 FTSE (3873) Milan +39 02 3604 6953 San Francisco +1 888 747 FTSE (3873) Toronto +1 416 572 7979 Chicago +1 888 747 FTSE (3873) Mumbai +91 22 6649 4180 Seattle +1 888 747 FTSE (3873) Dubai +971 4 375 1868 New York +1 888 747 FTSE (3873) Shanghai +86 21 6058 9131 Hong Kong +852 2164 3333 Paris +33 (0)1 53 76 82 89 Sydney +61 (0)2 9293 2864

© 2015 London Stock Exchange Group companies. London Stock Exchange Group companies includes FTSE International Limited (“FTSE”), Frank Russell Company (“Russell”), MTS Next Limited (“MTS”), and FTSE TMX Global Debt Capital Markets Inc (“FTSE TMX”). All rights reserved. “FTSE®”, “Russell®”, “MTS®”, “FTSE TMX®” and “FTSE Russell” and other service marks and trademarks related to the FTSE or Russell indexes are trade marks of the London Stock Exchange Group companies and are used by FTSE, MTS, FTSE TMX and Russell under licence. All information is provided for information purposes only. Every effort is made to ensure that all information given in this publication is accurate, but no responsibility or liability can be accepted by the London Stock Exchange Group companies nor its licensors for any errors or for any loss from use of this publication. Neither the London Stock Exchange Group companies nor any of their licensors make any claim, prediction, warranty or representation whatsoever, expressly or impliedly, either as to the results to be obtained from the use of the index/indexes referred to above or the fitness or suitability of the index/indexes for any particular purpose to which it/they might be put. The London Stock Exchange Group companies do not provide investment advice and nothing in this publication should be taken as constituting financial or investment advice. The London Stock Exchange Group companies make no representation regarding the advisability of investing in any asset. A decision to invest in any such asset should not be made in reliance on any information herein. Indexes cannot be invested in directly. Inclusion of an asset in an index is not a recommendation to buy, sell or hold that asset. The general information contained in this publication should not be acted upon without obtaining specific legal, tax, and investment advice from a licensed professional. No part of this information may be reproduced, stored in a retrieval system or transmitted in any form or by any means, electronic, mechanical, photocopying, recording or otherwise, without prior written permission of the London Stock Exchange Group companies. Distribution of the London Stock Exchange Group companies’ index values and the use of their indexes to create financial products require a licence with FTSE, FTSE TMX, MTS and/or Russell and/or its licensors. The Industry Classification Benchmark (“ICB”) is owned by FTSE. FTSE does not accept any liability to any person for any loss or damage arising out of any error or omission in the ICB. Past performance is no guarantee of future results. Charts and graphs are provided for illustrative purposes only. Index returns shown may not represent the results of the actual trading of investable assets. Certain returns shown may reflect back-tested performance. All performance presented prior to the index inception date is back-tested performance. Back-tested performance is not actual performance, but is hypothetical. The back-test calculations are based on the same methodology that was in effect when the index was officially launched. However, back- tested data may reflect the application of the index methodology with the benefit of hindsight, and the historic calculations of an index may change from month to month based on revisions to the underlying economic data used in the calculation of the index.

4 of 4