Valuation Beijing Capital International Airport Company Limited
Stocks
694
CNE100000221
Airport Services
|
Market Closed -
Hong Kong S.E.
12:08:14 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 1.460 HKD | -1.68% |
|
-3.63% | -47.10% |
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 | 5,721 | - | - |
| Change | - | 29.98% | -58.85% | 26.58% | -5.74% | -49.62% | - | - |
| Enterprise Value (EV) 1 | 23,520 | 31,314 | 19,070 | 22,295 | 20,993 | 13,865 | 12,809 | 11,641 |
| Change | - | 33.13% | -39.1% | 16.91% | -5.84% | -33.95% | -7.61% | -9.12% |
| P/E | -8.45x | -6.56x | -5.62x | -8.77x | -17.7x | 155x | 25.4x | 16.1x |
| PBR | 0.88x | 1.39x | 0.64x | 0.9x | 0.88x | 0.44x | 0.44x | 0.43x |
| 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 | 0.92x | 0.87x |
| EV / Revenue | 7.03x | 14x | 4.18x | 4.06x | 3.73x | 2.33x | 2.05x | 1.78x |
| EV / EBITDA | -20x | -15.6x | 97.8x | 19.5x | 15x | 7.64x | 6.3x | 5.29x |
| EV / EBIT | -8.56x | -8.56x | -13.5x | -64.2x | -89.1x | 47.3x | 25.5x | 17.6x |
| EV / FCF | -16.8x | -15.8x | -22.5x | -71.6x | 19.9x | 24.7x | 10.5x | 9.17x |
| FCF Yield | -5.96% | -6.33% | -4.44% | -1.4% | 5.02% | 4.05% | 9.52% | 10.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.46 | -0.77 | -0.37 | -0.3 | -0.14 | 0.00804 | 0.0492 | 0.0775 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,345 | 2,231 | 4,559 | 5,492 | 5,632 | 5,959 | 6,252 | 6,540 |
| EBITDA 1 | -1,174 | -2,004 | 195.1 | 1,145 | 1,401 | 1,815 | 2,034 | 2,201 |
| EBIT 1 | -2,747 | -3,658 | -1,413 | -347.1 | -235.7 | 292.9 | 502.3 | 662 |
| 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 | 8,143 | 7,088 | 5,919 |
| Reference price 2 | 3.886 | 5.051 | 2.079 | 2.631 | 2.480 | 1.249 | 1.249 | 1.249 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 158.18x | 2.34x | 7.7x | -.--% | 867M | |
| 45.27x | 13.07x | 23.1x | 1.31% | 26.43B | |
| 19.4x | 3.12x | 9.75x | 1.62% | 6.47B | |
| 22.66x | 4.4x | 11.05x | 3.11% | 5.09B | |
| 13.92x | 5.64x | 8.72x | 5.62% | 4.88B | |
| 134.5x | - | - | 0.37% | 4.58B | |
| 18.13x | 6.61x | 10.97x | 5.52% | 4.28B | |
| 25.32x | 2.45x | 9.7x | 6.14% | 3.02B | |
| 24.39x | 1.48x | 4.74x | 1.99% | 2.91B | |
| Average | 51.31x | 4.89x | 10.72x | 2.85% | 6.5B | |
| Weighted average by Cap. | 42.42x | 8.48x | 16.11x | 2.36% |
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
