Valuation Beijing Capital International Airport Company Limited
Stocks
694
CNE100000221
Airport Services
|
Market Closed -
Hong Kong S.E.
04:08:08 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 1.385 HKD | +0.36% |
|
-3.82% | -49.82% |
| 09-30 | Beijing Airport Operator Renews Unit's Power Maintenance Contract | MT |
| 09-21 | Beijing Capital International Airport Company Limited(SEHK:694) dropped from FTSE All-World Index | CI |
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 | 5,413 | - | - |
| Change | - | 29.98% | -58.85% | 26.58% | -5.74% | -52.34% | - | - |
| Enterprise Value (EV) 1 | 23,520 | 31,314 | 19,070 | 22,295 | 20,993 | 13,389 | 12,312 | 11,150 |
| Change | - | 33.13% | -39.1% | 16.91% | -5.84% | -36.22% | -8.04% | -9.44% |
| P/E | -8.45x | -6.56x | -5.62x | -8.77x | -17.7x | 155x | 23.3x | 15.4x |
| PBR | 0.88x | 1.39x | 0.64x | 0.9x | 0.88x | 0.42x | 0.41x | 0.4x |
| PEG | - | -0.1x | 0.1x | 0.5x | 0.3x | -1x | 0x | 0.3x |
| Capitalization / Revenue | 5.32x | 10.4x | 2.09x | 2.19x | 2.02x | 0.91x | 0.87x | 0.83x |
| EV / Revenue | 7.03x | 14x | 4.18x | 4.06x | 3.73x | 2.25x | 1.97x | 1.7x |
| EV / EBITDA | -20x | -15.6x | 97.8x | 19.5x | 15x | 7.43x | 6.09x | 5.14x |
| EV / EBIT | -8.56x | -8.56x | -13.5x | -64.2x | -89.1x | 48.5x | 25.3x | 17.9x |
| EV / FCF | -16.8x | -15.8x | -22.5x | -71.6x | 19.9x | 23.9x | 10.1x | 8.79x |
| FCF Yield | -5.96% | -6.33% | -4.44% | -1.4% | 5.02% | 4.19% | 9.9% | 11.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.46 | -0.77 | -0.37 | -0.3 | -0.14 | 0.00764 | 0.0508 | 0.0769 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,345 | 2,231 | 4,559 | 5,492 | 5,632 | 5,955 | 6,255 | 6,548 |
| EBITDA 1 | -1,174 | -2,004 | 195.1 | 1,145 | 1,401 | 1,802 | 2,022 | 2,171 |
| EBIT 1 | -2,747 | -3,658 | -1,413 | -347.1 | -235.7 | 276 | 487.2 | 623.7 |
| Net income 1 | -2,117 | -3,527 | -1,697 | -1,390 | -630 | 36.14 | 234.4 | 350.4 |
| Net Debt 1 | 5,726 | 8,185 | 9,551 | 10,247 | 9,635 | 7,975 | 6,898 | 5,737 |
| Reference price 2 | 3.886 | 5.051 | 2.079 | 2.631 | 2.480 | 1.182 | 1.182 | 1.182 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 154.34x | 2.25x | 7.42x | -.--% | 805M | |
| 15.74x | 6.16x | 10.39x | 4.92% | 41.32B | |
| 41.68x | 12.14x | 21.46x | 1.44% | 24.38B | |
| 22.86x | 1.29x | 9.73x | 2.03% | 15.48B | |
| 17.14x | 5.67x | 10.86x | 5.53% | 11.76B | |
| 16.76x | 2.76x | 8.18x | 3.89% | 11.31B | |
| 139.18x | 7.92x | 19.68x | -.--% | 9.57B | |
| 21.48x | 2.76x | 6.35x | 2.37% | 8.36B | |
| 44.3x | 16.21x | 22.86x | 1.67% | 7.84B | |
| 11.29x | 3.6x | 6.86x | 7.46% | 6.93B | |
| Average | 48.48x | 6.08x | 12.38x | 2.93% | 13.78B | |
| Weighted average by Cap. | 32.47x | 6.69x | 13.05x | 3.37% |
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
