Financials Xiamen International Airport Co.,Ltd

Equities

600897

CNE000000K33

Airport Services

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-06-06 pm EDT			5-day change	1st Jan Change
13.4 ^CNY	+1.28%		-1.98%	+7.29%

Apr. 29	Xiamen International Airport Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Feb. 08	Xiamen International Airport's Passenger Throughput Jumps 35.5% in January	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,653	4,950	4,935	4,988	5,208	5,587	-	-
Enterprise Value (EV) ¹	6,423	4,674	4,736	4,980	5,208	3,264	3,139	5,587
P/E ratio	12.8 x	28.9 x	34.8 x	186 x	14.7 x	12.2 x	10.6 x	8.22 x
Yield	2.34%	1.04%	0.86%	0.51%	2.08%	2.46%	4.06%	2.99%
Capitalization / Revenue	3.73 x	4.04 x	3.96 x	4.96 x	3.07 x	2.85 x	2.63 x	2.05 x
EV / Revenue	3.6 x	3.82 x	3.8 x	4.95 x	3.07 x	1.66 x	1.48 x	2.05 x
EV / EBITDA	6.92 x	10.1 x	11.4 x	20 x	7.4 x	3.61 x	3.41 x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	1.78 x	1.32 x	1.29 x	1.31 x	1.26 x	1.17 x	1.15 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	13.40	13.40	13.40
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	1,960	2,126	2,723
EBITDA ¹	927.6	463.2	417.2	249.3	703.3	905	920.4	-
EBIT ¹	712.7	252.1	210.6	53.43	511.1	724	696.3	-
Operating Margin	39.92%	20.58%	16.89%	5.31%	30.15%	36.93%	32.75%	-
Earnings before Tax (EBT) ¹	715.8	252.5	220	56.34	512.8	726	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%	23.42%	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	0.3300	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	-	2,323	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%	-	-	8.05%	8.2%	8.5%
Assets ¹	4,592	4,646	4,829	-	-	5,703	6,396	7,988
Book Value Per Share ²	8.960	8.990	9.200	9.160	9.950	11.50	11.60	14.50
Cash Flow per Share ²	1.760	1.130	1.080	0.4000	1.470	1.450	1.680	1.920
Capex ¹	224	69.4	77.9	85.7	51.9	167	244	-
Capex / Sales	12.56%	5.66%	6.25%	8.52%	3.06%	8.52%	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

Ratings for Xiamen International Airport Co.,Ltd

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

13.4 CNY

Average target price

13.25 CNY

Spread / Average Target

-1.12%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Airport Operators

	1st Jan change	Capi.
XIAMEN INTERNATIONAL AIRPORT CO.,LTD	+7.29%	771M
AIRPORTS OF THAILAND	+3.35%	23.97B
FRAPORT AG	-2.39%	5.39B
KØBENHAVNS LUFTHAVNE A/S	+0.43%	5.31B
FLUGHAFEN WIEN AG	-3.54%	4.47B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	-9.27%	3.44B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	+4.60%	3.34B
JAPAN AIRPORT TERMINAL CO., LTD.	-9.34%	3.27B
ATHENS INTERNATIONAL AIRPORT S.A.	0.00%	2.65B
ENAV S.P.A.	+9.78%	2.24B

Airport Operators