Valuation Beijing Capital International Airport Company Limited
Stocks
694
CNE100000221
Airport Services
|
Market Closed -
Hong Kong S.E.
09:08:16 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 1.365 HKD | +1.87% |
|
-1.44% | -50.54% |
| 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 | 5,329 | - | - |
| Change | - | 29.98% | -58.85% | 26.58% | -5.74% | -53.08% | - | - |
| Enterprise Value (EV) 1 | 23,520 | 31,314 | 19,070 | 22,295 | 20,993 | 13,305 | 12,228 | 11,066 |
| Change | - | 33.13% | -39.1% | 16.91% | -5.84% | -36.62% | -8.09% | -9.5% |
| P/E | -8.45x | -6.56x | -5.62x | -8.77x | -17.7x | 145x | 22.3x | 14.6x |
| PBR | 0.88x | 1.39x | 0.64x | 0.9x | 0.88x | 0.41x | 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 | 0.9x | 0.86x | 0.83x |
| EV / Revenue | 7.03x | 14x | 4.18x | 4.06x | 3.73x | 2.24x | 1.97x | 1.71x |
| EV / EBITDA | -20x | -15.6x | 97.8x | 19.5x | 15x | 7.41x | 6.11x | 5.19x |
| EV / EBIT | -8.56x | -8.56x | -13.5x | -64.2x | -89.1x | 49.3x | 25.2x | 17.4x |
| EV / FCF | -16.8x | -15.8x | -22.5x | -71.6x | 19.9x | 23.7x | 10x | 8.72x |
| FCF Yield | -5.96% | -6.33% | -4.44% | -1.4% | 5.02% | 4.22% | 9.97% | 11.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.46 | -0.77 | -0.37 | -0.3 | -0.14 | 0.00804 | 0.0521 | 0.0795 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,345 | 2,231 | 4,559 | 5,492 | 5,632 | 5,942 | 6,217 | 6,460 |
| EBITDA 1 | -1,174 | -2,004 | 195.1 | 1,145 | 1,401 | 1,796 | 2,002 | 2,133 |
| EBIT 1 | -2,747 | -3,658 | -1,413 | -347.1 | -235.7 | 270 | 485.3 | 635 |
| Net income 1 | -2,117 | -3,527 | -1,697 | -1,390 | -630 | 35.72 | 238.2 | 368.5 |
| 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 | 1.164 | 1.164 | 1.164 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 144.75x | 2.24x | 7.41x | -.--% | 796M | |
| 16.49x | 6.4x | 10.84x | 4.71% | 43.37B | |
| 42.23x | 12.3x | 21.73x | 1.43% | 24.9B | |
| 22.18x | 1.23x | 9.3x | 2.09% | 15.05B | |
| 18.03x | 5.94x | 11.35x | 5.26% | 12.12B | |
| 17.97x | 2.85x | 8.46x | 3.65% | 12.08B | |
| 141.92x | 8.03x | 19.95x | -.--% | 9.96B | |
| 22.34x | 2.92x | 6.72x | 2.28% | 8.71B | |
| 43.92x | 16.1x | 22.7x | 1.68% | 7.86B | |
| 18.59x | 5.36x | 9.71x | 4.05% | 7.22B | |
| Average | 48.84x | 6.34x | 12.82x | 2.52% | 14.21B | |
| Weighted average by Cap. | 33.36x | 6.91x | 13.39x | 3.11% |
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
