Guangzhou Baiyun International Airport Company Limited

SSE

600004

Stock

Yield per half year: -8.14%
Dividend yield: 0%
Sector: Industrials

Reporting Guangzhou Baiyun International Airport Company Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥											35.22
Выручка, млрд ¥		6.17	6.76	7.75	7.87	5.22	5.18	3.97	6.43	7.42	7.42	5.64	7.29
Чистая прибыль, млрд ¥		1.39	1.6	1.13	0.9999	-0.2503	-0.4058	-1.07	0.4419	0.9258	0.9258	-0.0717	-229.90
EV, млрд ¥											35.37
EBIT, млрд ¥	1.69	2.49	2.12	1.6	1.35	-0.613	-0.6287	-1.5				0.0417	-198.72
EBITDA, млрд ¥			2.81	3	2.98	1.5	1.53	0.5684	-1.11		0.5684	1.09	-182.08
Баланс стоимость, млрд ¥		10.77	15.01	15.62	16.29	19.26	18.31	17.19	17.59	18.35	18.35	18.14	-0.96
FCF, млрд ¥			-1.88	1.3	1.95	-1.4	-0.4098	0.0045	1.76	3.02	3.02	0.5949	-216.62
Операционный денежный поток, млрд ¥		1.96	2.15	3.12	3.06	-0.0346	0.8449	0.8685	2.36	3.41	3.41	1.49	-350.46
Операционная прибыль, млрд ¥		1.9	2.15	1.55	1.26	-0.4956	-0.5342	-1.44	0.7257	1.32	1.32	-0.0848	-221.64
Операционные расходы, млрд ¥		4.28	4.59	6.06	6.57	5.72	5.71	5.41	5.71	6.1	6.1	5.73	1.29
CAPEX, млрд ¥		5.29	4.04	1.82	1.11	1.36	1.25	0.8641	0.5972	0.3877	0.3877	0.8918	-22.20

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Выручка, млрд ¥								0.6633	1.36	1.53	1.72	1.82	1.66	1.8	1.84	2.12	1.82	1.85	1.86
Чистая прибыль, млрд ¥								-0.444	0.0447	0.1133	0.116	0.1678	0.1876	0.2502	0.2301	0.2579	0.2959	0.2443	9.54
EBIT, млрд ¥	-0.1959	-0.3111	-0.1105	-0.000248	-0.099	-0.5977	-0.1134	-0.6711	0.0663	0.1428								-0.2346	-175.10
EBITDA, млрд ¥	-0.1835	-0.2877	-0.0827	0.1474	-0.0998	-0.5776	-0.1078	-0.5225	0.0985	0.1412								-0.1936	-175.45
Баланс стоимость, млрд ¥								17.19	17.23	17.35	17.46	17.59	17.79	17.84	18.08	18.35	18.64	18.14	0.94
FCF, млрд ¥								0.172	0.0933	0.6569	0.6694	0.3429	0.8634	0.853	0.6981	0.608	0.801	0.7647	-1.49
Операционный денежный поток, млрд ¥	0.1718	0.1766	0.002	0.4945	0.1778	-0.011	0.2767	0.425	0.2519	0.7588								0.3403	-333.21
Операционная прибыль, млрд ¥								-0.6548	0.0869	0.1662	0.1742	0.2985	0.2661	0.3639	0.3005	0.3913	0.3813	0.3406	7.46
Операционные расходы, млрд ¥								1.32	1.27	1.36	1.54	1.52	1.4	1.43	1.54	1.73	1.44	1.51	0.57
CAPEX, млрд ¥								0.253	0.1586	0.1019	0.2198	0.1169	0.2236	0.0296	0.1154	0.0191	0.1134	0.1002	-12.70

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2001	2002	2003	2006	2007	2008	2009	2010	2011	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥											0.9902	2.84	2.28	1.23	2.33	1.57	2.23	2.53	4.73	4.73	2.68	15.21
Short Term Investments ¥	0.0031	0.0029	0.0012						0.01								0.000134	0.0001	0.000122	0.000122	0.0023	-36.70
Long term investments ¥										0.269	0.2856	0.3738	0.3797								0.3270	9.00
Total Receivables ¥											0.9981	1.17	1.42	1.4	1.11	1.27	0.9016	1.1	1.01	1.01	1.08	-1.87
Total Current Assets ¥											2.09	4.11	3.79	2.72	3.91	3.36	3.48	4.03	6.09	6.09	4.17	9.27
Чистые активы, млрд ¥										9.51	14.96	17.7	22.02	21.99	20.84	22.16	21.08	3.78		3.48	17.97	-29.68
Активы, млрд ¥											17.74	22.52	27.06	25.01	26.3	27.55	26.94	26.19	27	27	26.80	0.53
Short Term Debt ¥												1.4	0.52		0.02						0.6467	-75.74
Long Term Debt ¥				0.32	0.24	0.27	0.17	0.09	0.085		3.83	1.63	1.07	1.02							1.53	64.38
Задолженность, млрд ¥											6.87	7.42	11.32	8.54	6.83	8.94	9.53	8.38	8.41	8.41	8.42	4.25
Чистый долг, млрд ¥												0.1905									0.1905	0.00
Долг, млрд ¥												3.03	1.59							2.14	2.31	-27.56
Interest income ¥											0.0175	0.0142	0.0102	0.0187	0.1385	0.0388	0.0329	0.0497			0.0557	21.59
Расходы на обслуживание долга ¥													0.1514	0.0594	0.0098	0.1236	0.138	0.1364	0.1097	0.1097	0.1035	62.10
Чист. проц. доходы, млрд ¥											0.0011	-0.0386	-0.1575	-0.0563	0.1151	-0.0915	-0.1121	-0.0942		0.0497	-0.0478	10.84
Себестоимость, млрд ¥											3.72	4.02	5.44	5.97	5.29	5.23	4.93	5.07	5.42	5.42	5.19	0.49
Товарно материальные запасы ¥											0.0718	0.0791	0.0613	0.0676	0.0625	0.068	0.0604	0.059	0.0927	0.0927	0.0685	8.20

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ¥																		2.23	2.28	1.8	2.44	2.53	3.18	3.95	4.41	4.73	5.53	4.36	11.70
Short Term Investments ¥																		0.000134	0.000127	0.000114	0.000106	0.0001	0.0001	0.0001	0.0001	0.000122	0.000101	0.0001	0.20
Long term investments ¥	0.3748	0.396	0.3797	0.4038	0.4069	0.4114																						0.3996	0.77
Total Receivables ¥																		1.14	1.19	1.46	1.29	1.1	1.15	1.08	1.05	1.01	1.04	1.07	-1.99
Total Current Assets ¥																		3.48	3.78	3.43	4.08	4.03	4.79	5.44	5.89	6.09	6.93	5.83	7.67
Чистые активы, млрд ¥											22.77	22.42	22.14	22.16	21.75	21.38	21.15	21.08	20.78	20.59								21.00	-0.75
Активы, млрд ¥																		26.94	26.93	26.37	26.77	26.19	26.6	26.96	26.98	27	27.38	26.98	0.58
Short Term Debt ¥			0.52	0.1	1.1	0.75																						0.6175	9.59
Long Term Debt ¥			0.65	0.65	0.625	0.6	1.02	0.9976	0.8726	1.78						1	1											1.13	0.05
Задолженность, млрд ¥																		9.53	9.48	8.79	9.08	8.38	8.61	8.87	8.66	8.41	8.49	8.61	-0.28
Чистый долг, млрд ¥										0.3036																		0.3036	0.00
Долг, млрд ¥			1.17	0.75	1.73	1.35																						1.25	3.64
Interest income ¥													0.0118	0.0097	0.0054	0.0044	0.0078	0.0505	0.0091	0.03	0.0454	0.0742						0.0418	8.00
Расходы на обслуживание долга ¥																		0.1323	0.0381	0.025	0.000189	0.1231	0.031	0.0242	0.0307	0.0237	0.0262	0.0272	-3.31
Чист. проц. доходы, млрд ¥														-0.0104	-0.0274	-0.0294	-0.0296	-0.0258	-0.0295	-0.0267	-0.0288	-0.0092	0.0134					-0.0162	-185.40
Себестоимость, млрд ¥																		1.26	1.13	1.2	1.34	1.4	1.24	1.27	1.36	1.55	1.31	1.35	1.10
Товарно материальные запасы ¥																		0.0604	0.0622	0.0826	0.0748	0.059	0.0865	0.102	0.1199	0.0927	0.1036	0.1009	3.67

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.65	0.82	0.5457	0.4832	-0.1057	0.42	-0.4526	0.1867	0.3912		0.3912	0.0879	-229.92
Цена акции ао		14.7	10.05	17.45	14.13	12.06	15.01	9.78	9.6	9.03	9.03	11.10	-5.62
Число акций ао, млн			2069.32	2069.32	2366.72	2366.72	2366.72	2366.72	2366.72		2366.72	2366.72	0.00
FCF/акцию			0.6297	0.9423	-0.5898	-0.1731	0.0019	0.7447	1.28		1.28	0.2527	-216.76

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-0.18	0.02	0.0479	0.049	0.0709	0.0793	0.1057	0.0972	0.109	0.125		0.1032	9.53
Цена акции ао	11.58	12.96	12.29	13.64	14.74	14.81	14.81	13.11	10.52						9.03	12.46	-9.42
FCF/акцию					0.0727	0.0394	0.2775	0.2829	0.1449	0.3648	0.3604	0.295	0.2569	0.3384		0.3231	-1.49

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		12.95	10.63	7.23	6.14	-1.3	-2.22	-6.03	2.54	5.15		5.15	7.44	-0.3720	-231.70
ROA, %		7.86	7.09	4.17	4	-0.9516	-1.47	-3.93	1.66	3.48		3.48	3.51	-0.2423	-229.61
ROIC, %			12.02	10.38										11.20	-7.07
ROS, %			23.6	14.58	12.7	-4.79	-7.83	-26.98	6.87	12.47	12.47	12.47	7.74	-0.6000	-209.75
ROCE, %	17.71	22.86	14.07	10.15	8.22	-3.15	-3.38	-7.5			0	0	-1.45	0.8680	-194.13
Ebit margin, %					17.2	-11.73	-12.14	-37.81			0	0		-11.1200	-221.76
Рентаб EBITDA, %			41.53	38.78	37.81	28.71	29.63	14.31	-27.12		7.66	7.66	12.44	10.64	-23.22
Чистая рентаб, %		22.6	23.6	14.58	12.7	-4.79	-7.83	-26.98	6.87	12.47		12.47	7.74	-4.0520	-221.09
Operation Margin, %			31.82	19.95	16.04	-9.48	-10.31	-36.14	11.29	17.8	17.8	17.8	10.57	0.0880	-211.54

	2018Q4	2019Q1	2019Q2	2019Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %												-2.58	0.2595	0.6506	0.6695	0.9668	1.07	1.42	1.3	1.44	1.63		7.44	1.37	8.78
ROA, %												-1.65	0.1661	0.4251	0.4368	0.6339	0.7108	0.9344	0.8534	0.9556	1.09		3.51	0.9088	8.93
ROIC, %	1.59	1.49	1.33	3.27																				1.92	19.75
ROS, %													3.29	7.4	6.76	9.2	11.28	13.92	12.51	12.15	16.24	12.47	7.74	13.46	-2.18
ROCE, %					-1.04	-1.68	-0.5971	-0.0013	-0.5346	-3.31	-0.6331	-3.85	0.3798	0.6932									-1.45	-1.3440	-173.15
Ebit margin, %														9.32										9.32	0.00
Рентаб EBITDA, %						-23.77	-6.71	9.51	-8.06	-72.8	-8.45	-78.77	7.24	9.22								7.66	12.44	-12.6200	-198.06
Чистая рентаб, %												-66.94	3.29	7.4	6.76	9.2	11.28	13.92	12.51	12.15	16.24		7.74	13.22	7.56
Operation Margin, %													6.39	10.85	10.14	16.37	16	20.25	16.33	18.43	20.93	17.8	10.57	18.75	-2.55

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		18.42	35.97				51.58	24.54		24.54	155.50	32.63	7.44
P/BV		1.32	2.18	1.72	1.53	2.04	1.28	1.22		1.22	2.93	1.56	-6.64
P/S		2.68	4.57	6.4	5.51	8.95	3.54	3.06		3.06	1.86	5.49	-13.72
P/FCF							7826.67	19.98	11.65	11.65	-8.24	2619.43	-88.58
E/P							-0.0304	0.0125	0.0263	0.0263	0.06	0.0028	-195.29
EV/EBIT								0	0	0
EV/EBITDA										-31.88	10.29
EV/S							8.91	5.5	4.76	4.76	1.98	6.39	-18.86
EV/FCF								20.07	11.7	11.7	-8.34	15.88	-23.65
Debt/EBITDA	1.08	0.5302					3.76	3.76	3.76	3.76	10.62	2.58	28.34
Netdebt/Ebitda	0.0678						0	0	0	0	-1.29	0.0678	0.00
Debt/Ratio	0.1344	0.0588					0.0794	0.0817	0.0793	0.0793	0.18	0.0867	-10.01
Debt/Equity	0.2017	0.102					0.6149	0.6149	0.4521	0.4521	3.98	0.3971	17.52
Debt/Net Income	1.9	1.41					-2	4.84	2.31	2.31	-5.22	1.69	3.99
PEG									108.71	108.71		108.71	0.00
Бета							3.61	0.4344	-0.4666	-0.4666	-0.46	1.19	-150.56
Индекс Альтмана							2.03	2.26	2.07	2.07	5.18	2.12	0.65

	2018Q4	2019Q1	2019Q2	2019Q3	2020Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E							-37.26	-85.71	-159.73	52.22	40.51	30.86	25.54	24.54	21.01		155.50	28.49	-12.31
P/BV						2.16	2.01	1.93	1.53	1.3	1.32	1.23	1.17	1.22	1.15		2.93	1.22	-2.72
P/S						9.48	8.6	7.03	5.15	3.59	3.52	3.18	3	3.06	2.87		1.86	3.13	-4.00
P/FCF																11.65	-8.24	11.65	0.00
E/P																0.0263	0.06	0.0263	0.00
EV/S																4.76	1.98	4.76	0.00
EV/FCF																11.7	-8.34	11.70	0.00
Debt/EBITDA																3.76	10.62	3.76	0.00
Netdebt/Ebitda					-2.54												-1.29	-2.5400	0.00
Debt/Ratio	0.0432	0.0294	0.0663	0.0521												0.0793	0.18	0.0541	12.92
Debt/Equity	0.0749	0.0473	0.1075	0.0852												0.4521	3.98	0.1534	43.27
Debt/Net Income	5.56	3.35	8.43	9.33												2.31	-5.22	5.80	-16.11
PEG																108.71		108.71	0.00
Бета															-0.3173	-0.4666	-0.46	-0.3920	21.27
Индекс Альтмана															2.26	2.07	5.18	2.17	-4.30

Dividends

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.4243	0.3335	0.3699	0.572	0.6564	0.4296	0.3307	0.1058	0.0126	0.1761				0.2110	-16.34
Дивиденд	0.2276	0.2552	0.2	0.2207	0.37	0.24	0.17	0.145	0.0423				0		0.1935	-35.19
Див доход, ао, %	3.31	3.27	1.45	1.68	2.46	1.74	1.04	0.9783	0.3629				0	0.14	1.32	-31.80
Дивиденды / прибыль, %				26.54	35.85	58.13	42.96	-132.14	-26.08	-1.18	2.85	19.02	19.02	84.27	-27.5060	-167.86

	2012Q3	2013Q3	2014Q3	2015Q2	2016Q3	2017Q3	2018Q3	2019Q3	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q3	2022Q4	2024Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									0.0065	0.3055	0.0119	0.000172	0.000172	0.1002	0.0055	0.0467	0.0467	0.0027		0.0404	-51.46
Дивиденд	0.2414	0.2276	0.2552	0.2	0.2207	0.37	0.24	0.17		0.145				0.0423						0.1935	-35.19
Див доход, ао, %	3.7	3.52	3.41	1.23	1.64	2.6	1.84	0.9102		0.9769				0.4276					0.14	1.35	-30.30
Дивиденды / прибыль, %									-6.21	-233.2	24.24	-0.1111	-0.0673	-125.09	6.47	-42.44	-10.51	1.06	84.27	-34.1020	-138.51

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	10 168	10 168	0.00

	CAGR 5

	CAGR 5