XIAMEN INTERNATIONAL AIRPORT CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.3 CNY | +0.53% |
|
+4.89% | +6.49% |
| Jun. 12 | Xiamen International Airport's Passenger Throughput Rises 11% in May | MT |
| Apr. 29 | Xiamen International Airport Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,653 | 4,950 | 4,935 | 4,988 | 5,208 | 5,545 | - | - |
| Enterprise Value (EV) 1 | 6,423 | 4,674 | 4,736 | 4,980 | 2,796 | 3,222 | 3,098 | 5,545 |
| P/E ratio | 12.8 x | 28.9 x | 34.8 x | 186 x | 14.7 x | 12.1 x | 10.6 x | 8.16 x |
| Yield | 2.34% | 1.04% | 0.86% | 0.51% | 2.08% | 3.68% | 4.09% | 3.01% |
| Capitalization / Revenue | 3.73 x | 4.04 x | 3.96 x | 4.96 x | 3.07 x | 2.87 x | 2.61 x | 2.04 x |
| EV / Revenue | 3.6 x | 3.82 x | 3.8 x | 4.95 x | 1.65 x | 1.67 x | 1.46 x | 2.04 x |
| EV / EBITDA | 6.92 x | 10.1 x | 11.4 x | 20 x | 3.98 x | 3.72 x | 3.37 x | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.78 x | 1.32 x | 1.29 x | 1.31 x | 1.26 x | 1.23 x | 1.14 x | 0.92 x |
| Nbr of stocks (in thousands) | 416,934 | 416,934 | 416,934 | 416,934 | 416,934 | 416,934 | - | - |
| Reference price 2 | 15.96 | 11.87 | 11.84 | 11.96 | 12.49 | 13.30 | 13.30 | 13.30 |
| Announcement Date | 4/16/20 | 4/29/21 | 4/28/22 | 4/27/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,785 | 1,225 | 1,247 | 1,006 | 1,695 | 1,931 | 2,126 | 2,723 |
| EBITDA 1 | 927.6 | 463.2 | 417.2 | 249.3 | 703.3 | 867.1 | 920.4 | - |
| EBIT 1 | 712.7 | 252.1 | 210.6 | 53.43 | 511.1 | 644 | 696.3 | - |
| Operating Margin | 39.92% | 20.58% | 16.89% | 5.31% | 30.15% | 33.34% | 32.75% | - |
| Earnings before Tax (EBT) 1 | 715.8 | 252.5 | 220 | 56.34 | 512.8 | 682.4 | 738.8 | - |
| Net income 1 | 518.3 | 171.4 | 141.7 | 28.1 | 354 | 459.1 | 524.4 | 679 |
| Net margin | 29.03% | 13.99% | 11.36% | 2.79% | 20.88% | 23.77% | 24.66% | 24.94% |
| EPS 2 | 1.243 | 0.4111 | 0.3399 | 0.0643 | 0.8500 | 1.100 | 1.259 | 1.630 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.3736 | 0.1236 | 0.1021 | 0.0614 | 0.2600 | 0.4900 | 0.5442 | 0.4000 |
| Announcement Date | 4/16/20 | 4/29/21 | 4/28/22 | 4/27/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 447.8 | 456.2 | 516 | 519 | 534 | 533 | 609 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | 6.332 | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS 2 | 0.0152 | 0.2100 | 0.2900 | 0.2600 | 0.2800 | 0.2600 | 0.2800 | 0.3300 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 4/28/22 | 4/29/24 | 4/29/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 230 | 275 | 199 | 8.75 | 2,411 | 2,323 | 2,448 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 14.1% | 4.58% | 3.73% | 0.73% | 8.88% | 10.7% | 11.3% | 11.8% |
| ROA (Net income/ Total Assets) | 11.3% | 3.69% | 2.94% | - | 6.82% | 8.05% | 8.2% | 8.5% |
| Assets 1 | 4,592 | 4,646 | 4,829 | - | 5,190 | 5,703 | 6,396 | 7,988 |
| Book Value Per Share 2 | 8.960 | 8.990 | 9.200 | 9.160 | 9.950 | 10.90 | 11.60 | 14.50 |
| Cash Flow per Share 2 | 1.760 | 1.130 | 1.080 | 0.4000 | 1.470 | 1.530 | 1.680 | 1.920 |
| Capex 1 | 224 | 69.4 | 77.9 | 85.7 | 51.9 | 144 | 244 | - |
| Capex / Sales | 12.56% | 5.66% | 6.25% | 8.52% | 3.06% | 7.43% | 11.45% | - |
| Announcement Date | 4/16/20 | 4/29/21 | 4/28/22 | 4/27/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
13.3
CNY
Average target price
13.25
CNY
Spread / Average Target
-0.38%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +6.49% | 765M | |
| -1.67% | 23.23B | |
| -10.78% | 4.75B | |
| -0.59% | 4.63B | |
| -7.72% | 3.62B | |
| -9.84% | 3.3B | |
| +0.41% | 3.21B | |
| 0.00% | 2.61B | |
| +14.26% | 2.32B | |
| +3.27% | 1.88B |
- Stock Market
- Equities
- 600897 Stock
- Financials Xiamen International Airport Co.,Ltd
