Valuation Beijing Capital International Airport Company Limited
Stocks
694
CNE100000221
Airport Services
|
Market Closed -
Hong Kong S.E.
11:08:08 03/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.465 HKD | +4.64% |
|
+6.55% | -46.92% |
| 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 | 5,686 | - | - |
| Change | - | 29.98% | -58.85% | 26.58% | -5.74% | -49.93% | - | - |
| Enterprise Value (EV) 1 | 23,520 | 31,314 | 19,070 | 22,295 | 20,993 | 13,662 | 12,585 | 11,423 |
| Change | - | 33.13% | -39.1% | 16.91% | -5.84% | -34.92% | -7.88% | -9.23% |
| P/E | -8.45x | -6.56x | -5.62x | -8.77x | -17.7x | 148x | 22.8x | 14.9x |
| 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 | 0.96x | 0.91x | 0.88x |
| EV / Revenue | 7.03x | 14x | 4.18x | 4.06x | 3.73x | 2.3x | 2.02x | 1.77x |
| EV / EBITDA | -20x | -15.6x | 97.8x | 19.5x | 15x | 7.61x | 6.29x | 5.36x |
| EV / EBIT | -8.56x | -8.56x | -13.5x | -64.2x | -89.1x | 50.6x | 25.9x | 18x |
| EV / FCF | -16.8x | -15.8x | -22.5x | -71.6x | 19.9x | 24.4x | 10.3x | 9x |
| FCF Yield | -5.96% | -6.33% | -4.44% | -1.4% | 5.02% | 4.11% | 9.69% | 11.1% |
| 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 | 1.187 | 1.187 | 1.187 |
| 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 A | 3/30/23 A | 3/27/24 A | 3/27/25 A | 3/26/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 147.6x | 2.26x | 7.47x | -.--% | 817M | |
| 17.73x | 6.8x | 11.57x | 4.41% | 46.37B | |
| 43.81x | 12.71x | 22.48x | 1.38% | 25.43B | |
| 24.63x | 1.33x | 10.19x | 2.16% | 16.12B | |
| 20.8x | 6.76x | 12.82x | 2.34% | 13.94B | |
| 18.8x | 2.95x | 8.71x | 3.48% | 12.72B | |
| 311.71x | 8.2x | 20.54x | -.--% | 9.89B | |
| 23.7x | 3.14x | 6.27x | 2.29% | 9.13B | |
| 45.97x | 16.74x | 23.61x | 1.61% | 8.21B | |
| 20.02x | 5.69x | 10.3x | 3.76% | 7.82B | |
| Average | 67.48x | 6.66x | 13.40x | 2.14% | 15.05B | |
| Weighted average by Cap. | 45.30x | 7.21x | 13.98x | 2.76% |
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
