Shanghai International Airport Co Ltd
SSE:600009
Intrinsic Value
Shanghai International Airport Co., Ltd. engages in the airport construction, operation management, and ground services related to domestic and international air transportation. [ Read More ]
The intrinsic value of one Shanghai International Airport Co Ltd stock under the Base Case scenario is 28.58 CNY. Compared to the current market price of 35.01 CNY, Shanghai International Airport Co Ltd is Overvalued by 18%.
Valuation Backtest
Shanghai International Airport Co Ltd
Run backtest to discover the historical profit from buying and selling Shanghai International Airport Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Shanghai International Airport Co Ltd
Current Assets | 17B |
Cash & Short-Term Investments | 13.3B |
Receivables | 3.6B |
Other Current Assets | 79.3m |
Non-Current Assets | 51.9B |
Long-Term Investments | 4.6B |
PP&E | 44.6B |
Intangibles | 448m |
Other Non-Current Assets | 2.3B |
Current Liabilities | 9.7B |
Accounts Payable | 1.3B |
Accrued Liabilities | 1.1B |
Short-Term Debt | 1.4B |
Other Current Liabilities | 6B |
Non-Current Liabilities | 19.1B |
Long-Term Debt | 17.6B |
Other Non-Current Liabilities | 1.5B |
Earnings Waterfall
Shanghai International Airport Co Ltd
Revenue
|
9.3B
CNY
|
Cost of Revenue
|
-9.4B
CNY
|
Gross Profit
|
-141.7m
CNY
|
Operating Expenses
|
-399.7m
CNY
|
Operating Income
|
-541.4m
CNY
|
Other Expenses
|
145.9m
CNY
|
Net Income
|
-395.6m
CNY
|
Free Cash Flow Analysis
Shanghai International Airport Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Shanghai International Airport Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Score
Shanghai International Airport Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai International Airport Co Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Shanghai International Airport Co Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai International Airport Co Ltd
According to Wall Street analysts, the average 1-year price target for Shanghai International Airport Co Ltd is 40.46 CNY with a low forecast of 27.98 CNY and a high forecast of 65.1 CNY.
Shareholder Return
Price
Shanghai International Airport Co Ltd
Average Annual Return | 2.63% |
Standard Deviation of Annual Returns | 29.28% |
Max Drawdown | -64% |
Market Capitalization | 87.1B CNY |
Shares Outstanding | 2 488 480 000 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Shanghai International Airport Co., Ltd. engages in the airport construction, operation management, and ground services related to domestic and international air transportation. The company is headquartered in Shanghai, Shanghai and currently employs 8,122 full-time employees. The firm's main activities consist of the provision of ground handling services to domestic and foreign airlines and passengers, which includes management and leasing of aviation operation space, commercial space and offices inside the airports, as well as domestic trading; other airport related services, which includes advertising business, freight forwarding, customs agent, agent inspection, long distance bus terminal, parking management and expanded services; and the integrated development of other investment projects. The firm operates Pudong International Airport in Shanghai, China.
Contact
IPO
Employees
Officers
The intrinsic value of one Shanghai International Airport Co Ltd stock under the Base Case scenario is 28.58 CNY.
Compared to the current market price of 35.01 CNY, Shanghai International Airport Co Ltd is Overvalued by 18%.