Valuation Beijing Capital International Airport Company Limited
Stocks
694
CNE100000221
Airport Services
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.590 HKD | +1.92% |
|
+3.92% | -42.39% |
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 | 6,180 | - | - |
| Change | - | 29.98% | -58.85% | 26.58% | -5.74% | -45.59% | - | - |
| Enterprise Value (EV) 1 | 23,520 | 31,314 | 19,070 | 22,295 | 20,993 | 14,351 | 13,140 | 12,696 |
| Change | - | 33.13% | -39.1% | 16.91% | -5.84% | -31.64% | -8.44% | -3.38% |
| P/E | -8.45x | -6.56x | -5.62x | -8.77x | -17.7x | 74.9x | 15.1x | 13.7x |
| PBR | 0.88x | 1.39x | 0.64x | 0.9x | 0.88x | 0.48x | 0.46x | 0.45x |
| PEG | - | -0.1x | 0.1x | 0.5x | 0.3x | -1x | 0x | 1.3x |
| Capitalization / Revenue | 5.32x | 10.4x | 2.09x | 2.19x | 2.02x | 1.01x | 0.93x | 0.86x |
| EV / Revenue | 7.03x | 14x | 4.18x | 4.06x | 3.73x | 2.35x | 1.98x | 1.78x |
| EV / EBITDA | -20x | -15.6x | 97.8x | 19.5x | 15x | 7.54x | 5.72x | 4.81x |
| EV / EBIT | -8.56x | -8.56x | -13.5x | -64.2x | -89.1x | 43.9x | 16.3x | 10.8x |
| EV / FCF | -16.8x | -15.8x | -22.5x | -71.6x | 19.9x | 31.1x | 8.82x | 9.34x |
| FCF Yield | -5.96% | -6.33% | -4.44% | -1.4% | 5.02% | 3.22% | 11.3% | 10.7% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.0135 | - |
| Rate of return | - | - | - | - | - | - | 1% | - |
| EPS 2 | -0.46 | -0.77 | -0.37 | -0.3 | -0.14 | 0.018 | 0.0893 | 0.0985 |
| Distribution rate | - | - | - | - | - | - | 15.1% | - |
| Net sales 1 | 3,345 | 2,231 | 4,559 | 5,492 | 5,632 | 6,105 | 6,643 | 7,151 |
| EBITDA 1 | -1,174 | -2,004 | 195.1 | 1,145 | 1,401 | 1,903 | 2,296 | 2,642 |
| EBIT 1 | -2,747 | -3,658 | -1,413 | -347.1 | -235.7 | 326.7 | 805.5 | 1,176 |
| Net income 1 | -2,117 | -3,527 | -1,697 | -1,390 | -630 | 93.84 | 449.1 | 488.4 |
| Net Debt 1 | 5,726 | 8,185 | 9,551 | 10,247 | 9,635 | 8,171 | 6,960 | 6,516 |
| Reference price 2 | 3.886 | 5.051 | 2.079 | 2.631 | 2.480 | 1.349 | 1.349 | 1.349 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 74.93x | 2.35x | 7.54x | -.--% | 911M | |
| 46.38x | 13.53x | 23.86x | 1.27% | 27.34B | |
| 20.11x | 3.28x | 10.18x | 1.42% | 7.44B | |
| 14.15x | 5.92x | 8.82x | 5.82% | 5.15B | |
| 22.28x | 4.24x | 10.83x | 3.3% | 4.82B | |
| 134.5x | - | - | 0.37% | 4.53B | |
| 16.06x | 5.95x | 9.84x | 6.25% | 3.76B | |
| 26.77x | 2.64x | 10.49x | 5.88% | 3.17B | |
| 24.9x | 1.42x | 4.89x | 2.04% | 2.84B | |
| Average | 42.23x | 4.92x | 10.81x | 2.93% | 6.66B | |
| Weighted average by Cap. | 41.56x | 8.70x | 16.54x | 2.35% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
