Xiamen International Airport Co Ltd
SSE:600897

Watchlist Manager
Xiamen International Airport Co Ltd Logo
Xiamen International Airport Co Ltd
SSE:600897
Watchlist
Price: 17.2 CNY 4.31% Market Closed
Market Cap: 7.2B CNY

Relative Value

The Relative Value of one Xiamen International Airport Co Ltd stock under the Base Case scenario is 10.03 CNY. Compared to the current market price of 17.2 CNY, Xiamen International Airport Co Ltd is Overvalued by 42%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
10.03 CNY
Overvaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
29
Median 3Y
3.3
Median 5Y
3.3
Industry
2.2
Forward
3.6
vs History
39
vs Industry
46
Median 3Y
14.7
Median 5Y
14.4
Industry
14.8
Forward
15.2
vs History
39
vs Industry
36
Median 3Y
9.1
Median 5Y
9
Industry
7.4
vs History
39
vs Industry
46
Median 3Y
10.1
Median 5Y
10
Industry
14.6
vs History
19
vs Industry
34
Median 3Y
1.4
Median 5Y
1.3
Industry
1.3
vs History
17
vs Industry
60
Median 3Y
1.9
Median 5Y
1.9
Industry
2.9
Forward
3.6
vs History
25
vs Industry
56
Median 3Y
5.9
Median 5Y
5.4
Industry
7.9
vs History
30
vs Industry
67
Median 3Y
6.1
Median 5Y
6
Industry
10.7
Forward
8.6
vs History
30
vs Industry
74
Median 3Y
6.1
Median 5Y
6
Industry
13.4
Forward
13.1
vs History
23
vs Industry
70
Median 3Y
5
Median 5Y
4.9
Industry
9.8
vs History
25
vs Industry
62
Median 3Y
5.5
Median 5Y
5.4
Industry
15.3
vs History
44
vs Industry
22
Median 3Y
1.3
Median 5Y
1.2
Industry
1

Multiples Across Competitors

Competitors Multiples
Xiamen International Airport Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xiamen International Airport Co Ltd
SSE:600897
7.2B CNY 3.6 16.1 11.8 11.8
ES
Aena SME SA
MAD:AENA
34.7B EUR 5.7 16.8 10.6 13.8
TH
Airports of Thailand PCL
SET:AOT
757.1B THB 11.4 41.8 20.8 30.7
FR
Aeroports de Paris SA
PAR:ADP
12.2B EUR 1.9 130.9 9.4 17.3
IN
GMR Airports Ltd
NSE:GMRAIRPORT
1.1T INR 8.8 -498 29.3 48.2
CN
Shanghai International Airport Co Ltd
SSE:600009
79.1B CNY 6.1 33.4 44.1 44.1
MX
Grupo Aeroportuario del Pacifico SAB de CV
BMV:GAPB
179.4B MXN 4.4 17.9 10.1 12.2
CH
Flughafen Zuerich AG
SIX:FHZN
7.4B CHF 5.5 22 12.2 19.9
IN
GMR Infrastructure Ltd
NSE:GMRINFRA
759.3B INR 6.1 -346 22.4 36.8
DK
Copenhagen Airports A/S
CSE:KBHL
54B DKK 10 46.1 33.9 33.9
MX
Grupo Aeroportuario del Sureste SAB de CV
BMV:ASURB
153.7B MXN 4.4 13.7 7.7 8.9