Loading...
XSHG600009
Market cap11bUSD
Dec 24, Last price  
35.12CNY
1D
0.46%
1Q
7.40%
Jan 2017
30.68%
Name

Shanghai International Airport Co Ltd

Chart & Performance

D1W1MN
XSHG:600009 chart
P/E
93.57
P/S
7.91
EPS
0.38
Div Yield, %
0.09%
Shrs. gr., 5y
5.29%
Rev. gr., 5y
3.47%
Revenues
11.05b
+101.57%
2,352,017,4142,680,788,1632,955,221,0273,144,252,4143,350,766,2773,338,337,1104,186,408,2604,611,211,6364,720,413,7385,215,129,8175,750,882,9446,285,400,2906,951,474,4818,062,379,0299,313,114,68610,944,668,4774,303,465,0873,727,797,2625,480,447,62111,047,016,050
Net income
934m
1,291,646,8561,389,206,5671,513,416,9531,694,975,379859,714,753706,338,7381,310,708,5821,499,594,5891,581,059,0591,872,854,6302,095,535,1742,531,433,0482,805,650,7023,683,408,4994,231,432,0345,030,210,052000934,049,713
CFO
4.02b
1,007,866,2461,484,126,6551,466,948,4061,320,208,0121,494,837,2571,184,476,4762,247,521,5942,321,631,2452,182,424,7932,848,805,3302,980,926,1883,207,366,7122,574,784,6934,114,021,1794,467,517,0294,885,045,7820310,932,07904,020,086,461
Dividend
Sep 09, 20240.10034 CNY/sh
Earnings
Apr 28, 2025

Profile

Shanghai International Airport Co., Ltd. provides airport services in China. It offers customs inspection, security inspection, inspection and quarantine, flight delay, visa, and smoking control instruction services, as well as entry and exit frontier inspection services. The company also provides air cargo, VIP, advertising, aircraft fueling, ground agent, and business aviation services. In addition, it is involved in the operation of hotels. The company is based in Shanghai, China. Shanghai International Airport Co., Ltd. is a subsidiary of Shanghai Airport (Group) Co., Ltd.
URL
https://www.shairport.com/
IPO date
Feb 18, 1998
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
11,047,016
101.57%
5,480,448
47.02%
3,727,797
-13.38%
Cost of revenue
9,327,775
9,384,844
6,143,725
Unusual Expense (Income)
NOPBT
1,719,241
(3,904,397)
(2,415,928)
NOPBT Margin
15.56%
Operating Taxes
198,909
Tax Rate
11.57%
NOPAT
1,520,332
(3,904,397)
(2,415,928)
Net income
934,050
 
Dividends
(79,532)
Dividend yield
0.10%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
4,887,690
2,080,854
800,486
Long-term debt
35,565,543
36,439,995
31,319,771
Deferred revenue
19,058
22,724
9,481
Other long-term liabilities
1
22,724
1
Net debt
21,000,694
21,871,132
19,092,806
Cash flow
Cash from operating activities
4,020,086
310,932
CAPEX
(1,243,973)
Cash from investing activities
(2,641,219)
Cash from financing activities
(637,702)
1,659,097
2,832,752
FCF
2,862,778
(14,645,851)
(18,152,569)
Balance
Cash
15,022,256
13,876,669
9,940,907
Long term investments
4,430,284
2,773,049
3,086,544
Excess cash
18,900,189
16,375,696
12,841,061
Stockholders' equity
25,522,638
24,212,647
25,324,646
Invested Capital
45,815,902
44,551,795
31,323,196
ROIC
3.36%
ROCE
2.66%
EV
Common stock shares outstanding
2,488,481
2,372,981
2,326,933
Price
32.78
-43.20%
57.71
23.60%
46.69
-38.29%
Market cap
81,572,418
-40.43%
136,944,736
26.05%
108,644,515
-25.48%
EV
104,058,034
159,911,755
127,938,720
EBITDA
4,534,453
(1,169,959)
(330,699)
EV/EBITDA
22.95
Interest
755,489
819,066
635,934
Interest/NOPBT
43.94%