End-of-day quote
Shanghai S.E.
03:30:00 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
10.53
CNY
|
-0.47%
|
|
+2.53%
|
+7.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
36,110
|
33,442
|
28,543
|
35,524
|
23,147
|
24,922
|
-
|
-
|
Enterprise Value (EV)
1 |
35,479
|
31,137
|
27,263
|
33,546
|
20,928
|
20,984
|
19,227
|
39,158
|
P/E ratio
|
36.4
x
|
-118
x
|
-70.9
x
|
-33.4
x
|
51.5
x
|
22.7
x
|
16.6
x
|
23.9
x
|
Yield
|
0.83%
|
0.3%
|
-
|
-
|
0.76%
|
1.36%
|
1.81%
|
0.28%
|
Capitalization / Revenue
|
4.59
x
|
6.4
x
|
5.51
x
|
8.95
x
|
3.6
x
|
3.26
x
|
2.8
x
|
2.86
x
|
EV / Revenue
|
4.51
x
|
5.96
x
|
5.26
x
|
8.45
x
|
3.25
x
|
2.75
x
|
2.16
x
|
4.49
x
|
EV / EBITDA
|
12.2
x
|
21.1
x
|
24.5
x
|
87
x
|
9.94
x
|
6.55
x
|
5.46
x
|
10.9
x
|
EV / FCF
|
18.2
x
|
-22.3
x
|
-67.9
x
|
5,410
x
|
11.8
x
|
9.16
x
|
8.33
x
|
-
|
FCF Yield
|
5.5%
|
-4.48%
|
-1.47%
|
0.02%
|
8.44%
|
10.9%
|
12%
|
-
|
Price to Book
|
2.22
x
|
1.74
x
|
1.56
x
|
2.07
x
|
1.32
x
|
1.35
x
|
1.25
x
|
1.24
x
|
Nbr of stocks (in thousands)
|
20,69,321
|
23,66,718
|
23,66,718
|
23,66,718
|
23,66,718
|
23,66,718
|
-
|
-
|
Reference price
2 |
17.45
|
14.13
|
12.06
|
15.01
|
9.780
|
10.53
|
10.53
|
10.53
|
Announcement Date
|
27/04/20
|
29/04/21
|
08/04/22
|
06/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,870
|
5,225
|
5,180
|
3,971
|
6,431
|
7,640
|
8,900
|
8,719
|
EBITDA
1 |
2,913
|
1,473
|
1,115
|
385.5
|
2,104
|
3,202
|
3,521
|
3,605
|
EBIT
1 |
1,316
|
-174.8
|
-541.5
|
-1,449
|
671.3
|
1,528
|
1,995
|
1,212
|
Operating Margin
|
16.72%
|
-3.35%
|
-10.45%
|
-36.49%
|
10.44%
|
19.99%
|
22.42%
|
13.91%
|
Earnings before Tax (EBT)
1 |
1,327
|
-148.4
|
-530
|
-1,446
|
677.8
|
1,561
|
2,076
|
1,504
|
Net income
1 |
999.9
|
-250.3
|
-405.8
|
-1,071
|
441.9
|
1,094
|
1,499
|
1,036
|
Net margin
|
12.7%
|
-4.79%
|
-7.83%
|
-26.98%
|
6.87%
|
14.32%
|
16.84%
|
11.88%
|
EPS
2 |
0.4800
|
-0.1200
|
-0.1700
|
-0.4500
|
0.1900
|
0.4642
|
0.6349
|
0.4400
|
Free Cash Flow
1 |
1,950
|
-1,396
|
-401.6
|
6.201
|
1,767
|
2,292
|
2,309
|
-
|
FCF margin
|
24.78%
|
-26.72%
|
-7.75%
|
0.16%
|
27.47%
|
30%
|
25.94%
|
-
|
FCF Conversion (EBITDA)
|
66.93%
|
-
|
-
|
1.61%
|
83.95%
|
71.59%
|
65.57%
|
-
|
FCF Conversion (Net income)
|
195.03%
|
-
|
-
|
-
|
399.79%
|
209.53%
|
154.02%
|
-
|
Dividend per Share
2 |
0.1450
|
0.0423
|
-
|
-
|
0.0747
|
0.1435
|
0.1902
|
0.0300
|
Announcement Date
|
27/04/20
|
29/04/21
|
08/04/22
|
06/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
1,551
|
-
|
793.4
|
1,275
|
663.3
|
1,359
|
1,531
|
1,717
|
1,823
|
1,663
|
1,840
|
2,224
|
2,141
|
-
|
-
|
EBITDA
|
-
|
413.7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
23.71
|
-
|
-578.7
|
-113.2
|
-657.2
|
59.25
|
165.2
|
164.1
|
282.7
|
268.4
|
-165.3
|
854.9
|
331.5
|
-
|
-
|
Operating Margin
|
-
|
1.53%
|
-
|
-72.93%
|
-8.88%
|
-99.08%
|
4.36%
|
10.79%
|
9.56%
|
15.51%
|
16.14%
|
-8.99%
|
38.43%
|
15.48%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
28.16
|
-
|
-578
|
-112.6
|
-
|
-
|
166.2
|
167.4
|
283.9
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-410
|
84.3
|
-
|
-434.5
|
-110
|
-
|
44.73
|
113.3
|
116
|
167.8
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
5.44%
|
-
|
-54.77%
|
-8.62%
|
-
|
3.29%
|
7.4%
|
6.76%
|
9.2%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
0.0400
|
-0.0300
|
-0.1900
|
-0.0500
|
-0.1800
|
0.0200
|
0.0500
|
0.0500
|
0.0700
|
0.0800
|
0.1100
|
0.1100
|
0.1100
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1263
|
-
|
-
|
-
|
0.1715
|
Announcement Date
|
30/08/21
|
08/04/22
|
29/04/22
|
30/08/22
|
28/10/22
|
06/04/23
|
18/04/23
|
30/08/23
|
30/10/23
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,237
|
Net Cash position
1 |
631
|
2,305
|
1,280
|
1,978
|
2,218
|
3,938
|
5,695
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.949
x
|
Free Cash Flow
1 |
1,950
|
-1,396
|
-402
|
6.2
|
1,767
|
2,292
|
2,309
|
-
|
ROE (net income / shareholders' equity)
|
6.24%
|
-1.46%
|
-2.18%
|
-6.03%
|
2.54%
|
6.3%
|
8.06%
|
5.5%
|
ROA (Net income/ Total Assets)
|
3.84%
|
-0.95%
|
-1.51%
|
-3.93%
|
-
|
4.08%
|
4.9%
|
-
|
Assets
1 |
26,038
|
26,232
|
26,913
|
27,243
|
-
|
26,830
|
30,616
|
-
|
Book Value Per Share
2 |
7.870
|
8.140
|
7.740
|
7.260
|
7.430
|
7.820
|
8.390
|
8.460
|
Cash Flow per Share
2 |
1.460
|
-0.0100
|
0.3600
|
0.3700
|
1.000
|
0.8900
|
1.240
|
1.240
|
Capex
1 |
1,063
|
1,351
|
1,246
|
862
|
593
|
1,740
|
1,832
|
4,136
|
Capex / Sales
|
13.5%
|
25.87%
|
24.06%
|
21.72%
|
9.22%
|
22.77%
|
20.59%
|
47.44%
|
Announcement Date
|
27/04/20
|
29/04/21
|
08/04/22
|
06/04/23
|
26/04/24
|
-
|
-
|
-
|
Last Close Price
10.53
CNY Average target price
13.36
CNY Spread / Average Target +26.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.67% | 3.46B | | +7.53% | 24.69B | | +3.88% | 5.37B | | -1.77% | 4.48B | | +5.47% | 4.26B | | -9.81% | 3.31B | | 0.00% | 2.67B | | +13.27% | 2.25B | | +9.33% | 2.01B | | +10.92% | 1.46B |
Airport Operators
|