Valuation Beijing Capital International Airport Company Limited
Stocks
694
CNE100000221
Airport Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.720 HKD | -1.15% |
|
+3.61% | -37.68% |
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 | 6,785 | - | - |
| Change | - | 29.98% | -58.85% | 26.58% | -5.74% | -40.26% | - | - |
| Enterprise Value (EV) 1 | 23,520 | 31,314 | 19,070 | 22,295 | 20,993 | 14,966 | 13,645 | 12,687 |
| Change | - | 33.13% | -39.1% | 16.91% | -5.84% | -28.71% | -8.83% | -7.02% |
| P/E | -8.45x | -6.56x | -5.62x | -8.77x | -17.7x | 106x | 17.9x | 17.2x |
| PBR | 0.88x | 1.39x | 0.64x | 0.9x | 0.88x | 0.53x | 0.51x | 0.5x |
| PEG | - | -0.1x | 0.1x | 0.5x | 0.3x | -1x | 0x | 4.09x |
| Capitalization / Revenue | 5.32x | 10.4x | 2.09x | 2.19x | 2.02x | 1.12x | 1.03x | 0.97x |
| EV / Revenue | 7.03x | 14x | 4.18x | 4.06x | 3.73x | 2.48x | 2.06x | 1.82x |
| EV / EBITDA | -20x | -15.6x | 97.8x | 19.5x | 15x | 8.02x | 5.98x | 5.07x |
| EV / EBIT | -8.56x | -8.56x | -13.5x | -64.2x | -89.1x | 48.5x | 18.4x | 13.3x |
| EV / FCF | -16.8x | -15.8x | -22.5x | -71.6x | 19.9x | 32.4x | 9.16x | 9.34x |
| FCF Yield | -5.96% | -6.33% | -4.44% | -1.4% | 5.02% | 3.09% | 10.9% | 10.7% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.0135 | - |
| Rate of return | - | - | - | - | - | - | 0.91% | - |
| 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 | 1.482 | 1.482 | 1.482 |
| 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 | 24/03/22 | 30/03/23 | 27/03/24 | 27/03/25 | 26/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 106.21x | 2.48x | 8.02x | -.--% | 1B | |
| 46.4x | 13.5x | 23.86x | 1.27% | 27.24B | |
| 20.06x | 3.24x | 10.03x | 1.48% | 7.2B | |
| 14.02x | 5.94x | 8.92x | 6.03% | 5.15B | |
| 22.89x | 4.35x | 11.11x | 3.21% | 5B | |
| 146.5x | - | - | 0.34% | 4.96B | |
| 16.34x | 6.04x | 9.98x | 6.14% | 3.86B | |
| 26.59x | 2.59x | 10.29x | 5.97% | 3.15B | |
| 26.47x | 1.57x | 5.39x | 1.92% | 3.03B | |
| Average | 47.28x | 4.96x | 10.95x | 2.93% | 6.73B | |
| Weighted average by Cap. | 43.82x | 8.67x | 16.52x | 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
Select your edition
All financial news and data tailored to specific country editions
