Valuation Beijing Capital International Airport Company Limited
Stocks
694
CNE100000221
Airport Services
|
Market Closed -
Hong Kong S.E.
04:08:21 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 1.680 HKD | +2.44% |
|
+1.20% | -39.13% |
Company Valuation: Beijing Capital International Airport Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,795 | 23,129 | 9,519 | 12,049 | 11,357 | 6,596 | - | - |
| Change | - | 29.98% | -58.85% | 26.58% | -5.74% | -41.92% | - | - |
| Enterprise Value (EV) 1 | 23,520 | 31,314 | 19,070 | 22,295 | 20,993 | 14,778 | 13,457 | 12,499 |
| Change | - | 33.13% | -39.1% | 16.91% | -5.84% | -29.61% | -8.94% | -7.12% |
| P/E | -8.45x | -6.56x | -5.62x | -8.77x | -17.7x | 103x | 17.4x | 16.7x |
| PBR | 0.88x | 1.39x | 0.64x | 0.9x | 0.88x | 0.51x | 0.49x | 0.49x |
| PEG | - | -0.1x | 0.1x | 0.5x | 0.3x | -1x | 0x | 3.97x |
| Capitalization / Revenue | 5.32x | 10.4x | 2.09x | 2.19x | 2.02x | 1.09x | 1x | 0.95x |
| EV / Revenue | 7.03x | 14x | 4.18x | 4.06x | 3.73x | 2.45x | 2.04x | 1.8x |
| EV / EBITDA | -20x | -15.6x | 97.8x | 19.5x | 15x | 7.92x | 5.89x | 5x |
| EV / EBIT | -8.56x | -8.56x | -13.5x | -64.2x | -89.1x | 47.9x | 18.1x | 13.1x |
| EV / FCF | -16.8x | -15.8x | -22.5x | -71.6x | 19.9x | 32x | 9.03x | 9.2x |
| FCF Yield | -5.96% | -6.33% | -4.44% | -1.4% | 5.02% | 3.13% | 11.1% | 10.9% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.0135 | - |
| Rate of return | - | - | - | - | - | - | 0.94% | - |
| EPS 2 | -0.46 | -0.77 | -0.37 | -0.3 | -0.14 | 0.014 | 0.0828 | 0.0863 |
| Distribution rate | - | - | - | - | - | - | 16.3% | - |
| Net sales 1 | 3,345 | 2,231 | 4,559 | 5,492 | 5,632 | 6,042 | 6,610 | 6,962 |
| EBITDA 1 | -1,174 | -2,004 | 195.1 | 1,145 | 1,401 | 1,867 | 2,283 | 2,500 |
| EBIT 1 | -2,747 | -3,658 | -1,413 | -347.1 | -235.7 | 308.8 | 742.3 | 956.8 |
| Net income 1 | -2,117 | -3,527 | -1,697 | -1,390 | -630 | 75.74 | 441.6 | 410.4 |
| Net Debt 1 | 5,726 | 8,185 | 9,551 | 10,247 | 9,635 | 8,181 | 6,860 | 5,903 |
| Reference price 2 | 3.886 | 5.051 | 2.079 | 2.631 | 2.480 | 1.441 | 1.441 | 1.441 |
| Nbr of stocks (in thousands) | 4,579,179 | 4,579,179 | 4,579,179 | 4,579,179 | 4,579,179 | 4,579,179 | - | - |
| Announcement Date | 3/24/22 | 3/30/23 | 3/27/24 | 3/27/25 | 3/26/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 100.8x | 2.42x | 7.83x | -.--% | 958M | |
| 49.14x | 14.42x | 25.38x | 1.15% | 29.31B | |
| 19.85x | 3.15x | 9.84x | 1.59% | 6.8B | |
| 22.53x | 4.36x | 11.02x | 3.18% | 5.15B | |
| 13.28x | 5.52x | 8.5x | 5.81% | 4.94B | |
| 140.5x | - | - | 0.36% | 4.78B | |
| 16.29x | 6.03x | 9.98x | 6.14% | 3.94B | |
| 25.89x | 2.51x | 9.92x | 6% | 3.17B | |
| 25.45x | 1.41x | 4.89x | 1.96% | 2.83B | |
| Average | 45.97x | 4.98x | 10.92x | 2.91% | 6.88B | |
| Weighted average by Cap. | 44.33x | 9.31x | 17.54x | 2.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 694 Stock
- Valuation Beijing Capital International Airport Company Limited
Select your edition
All financial news and data tailored to specific country editions
