Valuation Beijing Capital International Airport Company Limited
Stocks
694
CNE100000221
Airport Services
|
Market Closed -
Hong Kong S.E.
11:08:21 03/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.540 HKD | +0.98% |
|
-8.33% | -44.20% |
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 | 6,043 | - | - |
| Change | - | 29.98% | -58.85% | 26.58% | -5.74% | -46.79% | - | - |
| Enterprise Value (EV) 1 | 23,520 | 31,314 | 19,070 | 22,295 | 20,993 | 14,187 | 12,884 | 11,963 |
| Change | - | 33.13% | -39.1% | 16.91% | -5.84% | -32.42% | -9.19% | -7.15% |
| P/E | -8.45x | -6.56x | -5.62x | -8.77x | -17.7x | 164x | 17.2x | 17x |
| PBR | 0.88x | 1.39x | 0.64x | 0.9x | 0.88x | 0.47x | 0.45x | 0.45x |
| PEG | - | -0.1x | 0.1x | 0.5x | 0.3x | -2x | 0x | 13.56x |
| Capitalization / Revenue | 5.32x | 10.4x | 2.09x | 2.19x | 2.02x | 1.01x | 0.93x | 0.88x |
| EV / Revenue | 7.03x | 14x | 4.18x | 4.06x | 3.73x | 2.38x | 1.98x | 1.74x |
| EV / EBITDA | -20x | -15.6x | 97.8x | 19.5x | 15x | 7.82x | 5.81x | 4.92x |
| EV / EBIT | -8.56x | -8.56x | -13.5x | -64.2x | -89.1x | 48.4x | 18.2x | 12.9x |
| EV / FCF | -16.8x | -15.8x | -22.5x | -71.6x | 19.9x | 25.3x | 8.83x | 9.43x |
| FCF Yield | -5.96% | -6.33% | -4.44% | -1.4% | 5.02% | 3.95% | 11.3% | 10.6% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.0135 | - |
| Rate of return | - | - | - | - | - | - | 1.02% | - |
| EPS 2 | -0.46 | -0.77 | -0.37 | -0.3 | -0.14 | 0.00804 | 0.0766 | 0.0775 |
| Distribution rate | - | - | - | - | - | - | 17.6% | - |
| Net sales 1 | 3,345 | 2,231 | 4,559 | 5,492 | 5,632 | 5,959 | 6,511 | 6,864 |
| EBITDA 1 | -1,174 | -2,004 | 195.1 | 1,145 | 1,401 | 1,815 | 2,217 | 2,430 |
| EBIT 1 | -2,747 | -3,658 | -1,413 | -347.1 | -235.7 | 292.9 | 708 | 929.8 |
| Net income 1 | -2,117 | -3,527 | -1,697 | -1,390 | -630 | 36.14 | 399.7 | 350.4 |
| Net Debt 1 | 5,726 | 8,185 | 9,551 | 10,247 | 9,635 | 8,143 | 6,840 | 5,919 |
| Reference price 2 | 3.886 | 5.051 | 2.079 | 2.631 | 2.480 | 1.320 | 1.320 | 1.320 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 162.55x | 2.37x | 7.78x | -.--% | 890M | |
| 45.31x | 13.24x | 23.33x | 1.27% | 26.6B | |
| 19.6x | 3.13x | 9.79x | 1.61% | 6.67B | |
| 22.49x | 4.37x | 10.97x | 3.14% | 5.15B | |
| 137x | - | - | 0.36% | 4.66B | |
| 13.3x | 5.42x | 8.36x | 5.9% | 4.84B | |
| 15.97x | 5.93x | 9.81x | 6.27% | 3.84B | |
| 25.27x | 2.45x | 9.68x | 6.15% | 3.07B | |
| 25.07x | 1.54x | 5.01x | 1.95% | 2.97B | |
| Average | 51.84x | 4.81x | 10.59x | 2.96% | 6.52B | |
| Weighted average by Cap. | 42.81x | 8.49x | 16.14x | 2.38% |
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
