Stock 600515 HAINAN AIRPORT INFRASTRUCTURE CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hainan Airport Infrastructure Co., Ltd

Equities

600515

CNE000001C32

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
3.57 CNY +0.28% Intraday chart for Hainan Airport Infrastructure Co., Ltd +5.31% -3.51%
Apr. 18 Hainan Airport Infrastructure Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Apr. 05 Hainan Airlines Plans Joint Capital Increase with Hainan Airport MT

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 26,376 51,757 57,355 42,274 40,788 - -
Enterprise Value (EV) 1 26,376 51,757 57,355 42,274 40,788 40,788 40,788
P/E ratio -3.41 x 112 x 30.9 x 44.4 x 32.5 x 25.5 x 23.8 x
Yield - - - - 0.84% 1.12% 1.12%
Capitalization / Revenue - - 12.2 x 6.25 x 5.47 x 5.28 x 4.58 x
EV / Revenue - - 12.2 x 6.25 x 5.47 x 5.28 x 4.58 x
EV / EBITDA - - 137 x 20.9 x 13.6 x 13.9 x 11.3 x
EV / FCF - - -15.8 x -38 x 66.3 x 77.7 x 53.7 x
FCF Yield - - -6.33% -2.63% 1.51% 1.29% 1.86%
Price to Book - - 2.56 x 1.83 x 1.68 x 1.57 x 1.5 x
Nbr of stocks (in thousands) 5,861,389 11,425,310 11,425,310 11,425,310 11,425,310 - -
Reference price 2 4.500 4.530 5.020 3.700 3.570 3.570 3.570
Announcement Date 4/29/21 4/28/22 4/20/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - 4,701 6,762 7,457 7,726 8,902
EBITDA 1 - - 417.3 2,019 3,007 2,934 3,601
EBIT 1 - - -17 1,521 1,832 2,316 2,394
Operating Margin - - -0.36% 22.49% 24.57% 29.97% 26.89%
Earnings before Tax (EBT) 1 - - 2,039 1,487 1,844 2,327 2,411
Net income 1 -7,737 463.3 1,856 952.8 1,293 1,629 1,718
Net margin - - 39.49% 14.09% 17.34% 21.09% 19.3%
EPS 2 -1.320 0.0405 0.1625 0.0834 0.1100 0.1400 0.1500
Free Cash Flow 1 - - -3,629 -1,112 615 525 760
FCF margin - - -77.2% -16.45% 8.25% 6.79% 8.54%
FCF Conversion (EBITDA) - - - - 20.45% 17.9% 21.11%
FCF Conversion (Net income) - - - - 47.56% 32.22% 44.24%
Dividend per Share 2 - - - - 0.0300 0.0400 0.0400
Announcement Date 4/29/21 4/28/22 4/20/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - -3,629 -1,112 615 525 760
ROE (net income / shareholders' equity) - - 8.71% 4.11% 5.34% 6.25% 6.3%
ROA (Net income/ Total Assets) - - - - 2.44% 2.85% 3.18%
Assets 1 - - - - 52,992 57,166 54,025
Book Value Per Share 2 - - 1.960 2.020 2.130 2.280 2.380
Cash Flow per Share 2 - - -0.2800 0.0500 0.3500 -0.0600 0.2700
Capex 1 - - 482 1,658 738 682 754
Capex / Sales - - 10.26% 24.53% 9.89% 8.82% 8.46%
Announcement Date 4/29/21 4/28/22 4/20/23 4/18/24 - - -
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 Hainan Airport Infrastructure Co., Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
3.57
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
HAINAN AIRPORT INFRASTRUCTURE CO., LTD Stock Hainan Airport Infrastructure Co., Ltd
-3.51% 5.61B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+39.59% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.99% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+48.28% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+31.76% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 600515 Stock
  4. Financials Hainan Airport Infrastructure Co., Ltd