BEIJING CAPITAL INTERNATIONAL AIRPORT COMPANY LIMITED Toevoegen aan een lijst
Financiën Beijing Capital International Airport Company Limited
Aandelen
694
CNE100000221
Luchthavendiensten
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2,5 HKD | +3,31% |
|
+8,23% | +9,17% |
Totale waarde
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 31.602 | 30.897 | 24.936 | 17.798 | 23.093 | 10.597 | 10.597 | - |
| Bedrijfswaarde 1 | 34.702 | 32.646 | 29.287 | 23.524 | 31.278 | 9.531 | 19.183 | 16.161 |
| K/w-verhouding | 11,1 x | 12,3 x | -12,4 x | -8,45 x | -6,55 x | -5,63 x | -50,8 x | 12,3 x |
| Dividendrendement | 3,64% | 3,6% | - | - | - | - | - | 1,64% |
| Marktkapitalisatie/omzet | 2,81 x | 2,86 x | 6,95 x | 5,32 x | 10,4 x | 2,09 x | 1,73 x | 1,42 x |
| Bedrijfswaarde/omzet | 3,08 x | 3,02 x | 8,16 x | 7,03 x | 14 x | 2,09 x | 3,13 x | 2,16 x |
| Bedrijfswaarde/EBITDA | 6,41 x | 6,8 x | -32,6 x | -20 x | -15,6 x | 48,9 x | 11,3 x | 5,74 x |
| Bedrijfswaarde/FCF | 13,5 x | 10,4 x | -14 x | -16,8 x | -15,8 x | -11,7 x | 17,6 x | 7,04 x |
| FCF Yield | 7,38% | 9,58% | -7,14% | -5,96% | -6,33% | -8,55% | 5,69% | 14,2% |
| Price to Book | 1,35 x | 1,24 x | 1,12 x | 0,88 x | 1,39 x | 0,7 x | 0,72 x | 0,67 x |
| Aantal aandelen (in duizenden) | 4.330.890 | 4.579.179 | 4.579.179 | 4.579.179 | 4.579.179 | 4.579.179 | 4.579.179 | - |
| Referentieprijs 2 | 7,297 | 6,747 | 5,445 | 3,887 | 5,043 | 2,314 | 2,314 | 2,314 |
| Datum van publicatie | 27/03/19 | 26/03/20 | 24/03/21 | 24/03/22 | 30/03/23 | 27/03/24 | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 11.263 | 10.810 | 3.587 | 3.345 | 2.231 | 4.559 | 6.129 | 7.479 |
| EBITDA 1 | 5.412 | 4.804 | -898,7 | -1.174 | -2.004 | 195,1 | 1.696 | 2.815 |
| Bedrijfsresultaat (EBIT) 1 | 4.043 | 3.400 | -2.382 | -2.747 | -3.658 | -1.413 | 407,2 | 1.436 |
| Operationele Marge | 35,89% | 31,45% | -66,39% | -82,13% | -163,95% | -30,99% | 6,64% | 19,21% |
| Resultaat voor belastingen (EBT) 1 | 3.829 | 3.229 | -2.710 | -2.820 | -4.002 | -1.719 | -116,3 | 995,8 |
| Nettowinst (verlies) 1 | 2.872 | 2.419 | -2.035 | -2.117 | -3.527 | -1.697 | -233,9 | 863,1 |
| Nettomarge | 25,5% | 22,38% | -56,72% | -63,28% | -158,08% | -37,22% | -3,82% | 11,54% |
| WPA 2 | 0,6600 | 0,5500 | -0,4400 | -0,4600 | -0,7700 | -0,3700 | -0,0455 | 0,1888 |
| Free Cash Flow 1 | 2.562 | 3.128 | -2.092 | -1.402 | -1.981 | -1.629 | 1.092 | 2.294 |
| FCF-marge | 22,74% | 28,93% | -58,32% | -41,91% | -88,78% | -34,85% | 17,82% | 30,67% |
| Kasstroomconversie (ebitda) | 47,33% | 65,11% | - | - | - | - | 64,4% | 81,48% |
| Kasstroomconversie (nettowinst) | 89,19% | 129,28% | - | - | - | - | - | 265,77% |
| Dividend per aandeel 2 | 0,2653 | 0,2427 | - | - | - | - | - | 0,0379 |
| Datum van publicatie | 27/03/19 | 26/03/20 | 24/03/21 | 24/03/22 | 30/03/23 | 27/03/24 | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S1 | 2019 S2 | 2020 S1 | 2020 S2 | 2021 Q2 | 2021 S1 | 2021 S2 | 2022 S1 |
|---|---|---|---|---|---|---|---|---|
| Omzet | 5.380 | 5.430 | 1.983 | 1.604 | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) | 1.791 | 1.572 | - | - | - | - | - | - |
| Operationele Marge | 33,3% | 28,94% | - | - | - | - | - | - |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 1.290 | 1.129 | -738 | - | -369,1 | -840,9 | -1.276 | -1.405 |
| Nettomarge | 23,98% | 20,8% | -37,22% | - | - | - | - | - |
| WPA | 0,2980 | 0,2520 | -0,1610 | -0,2790 | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - |
| Datum van publicatie | 29/08/19 | 26/03/20 | 26/08/20 | 24/03/21 | 25/08/21 | 25/08/21 | 24/03/22 | 30/08/22 |
1CNY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 3.100 | 1.749 | 4.352 | 5.726 | 8.185 | 8.461 | 8.586 | 5.564 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,5728 x | 0,3641 x | -4,842 x | -4,875 x | -4,084 x | 11,59 x | 5,064 x | 1,976 x |
| Free Cash Flow 1 | 2.562 | 3.128 | -2.092 | -1.402 | -1.981 | -1.629 | 1.092 | 2.294 |
| ROE (netto-inkomsten/eigen vermogen) | 12,8% | 10% | -8,62% | -9,98% | -19,2% | -8,4% | -1,42% | 5,47% |
| ROA (netto-inkomsten/totale activa) | 8,79% | 6,97% | -5,8% | -6% | -10,3% | -3,71% | -0,23% | 2,73% |
| Totale activa 1 | 32.668 | 34.721 | 35.080 | 35.287 | 34.315 | 37.949 | 102.824 | 31.640 |
| Nettoactief per aandeel 2 | 5,410 | 5,450 | 4,860 | 4,410 | 3,630 | 3,330 | 3,230 | 3,470 |
| Cashflow per aandeel 2 | 1,080 | 0,9000 | -0,2200 | -0,1400 | -0,3300 | -0,1100 | 0,3400 | 0,5100 |
| Capex 1 | 2.129 | 784 | 903 | 571 | 479 | 573 | 517 | 583 |
| Capex/omzet | 18,9% | 7,25% | 25,16% | 17,06% | 21,48% | 12,25% | 8,43% | 7,8% |
| Datum van publicatie | 27/03/19 | 26/03/20 | 24/03/21 | 24/03/22 | 30/03/23 | 27/03/24 | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
10
Laatste slotkoers
2,314
CNY
Gemiddelde koersdoel
2,847
CNY
Spread / Gemiddelde doel
+23,04%
Herzieningen van WPA
Winst van het jaar - Afwijkingspercentage
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +9,17% | 1,46 mld. | |
| +7,11% | 24,69 mld. | |
| +3,02% | 5,37 mld. | |
| -1,77% | 4,48 mld. | |
| +5,47% | 4,26 mld. | |
| +8,18% | 3,46 mld. | |
| -9,81% | 3,31 mld. | |
| 0,00% | 2,67 mld. | |
| +13,27% | 2,25 mld. | |
| +10,58% | 2,01 mld. |
