investorscraft@gmail.com

Intrinsic ValueShenzhen Airport Co., Ltd. (000089.SZ)

Previous Close$7.24
Intrinsic Value
Upside potential
Previous Close
$7.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen Airport Co., Ltd. operates as a critical infrastructure provider in China's aviation sector, managing Shenzhen Bao'an International Airport. Its core revenue model is built on aeronautical operations, including aircraft landing and parking fees, passenger service charges, and terminal rentals. The company also generates significant non-aeronautical income from retail concessions, advertising spaces, and ground handling services. As a major gateway in the Greater Bay Area, it serves a high-value passenger base with strong corporate and international travel demand. The airport functions as a strategic hub connecting Southern China to global destinations, benefiting from Shenzhen's status as a technology and innovation center. Its market position is strengthened by continuous infrastructure upgrades aimed at increasing capacity and service quality to handle growing passenger and cargo volumes. The company operates in a regulated environment but faces competitive pressure from nearby hubs like Guangzhou and Hong Kong, necessitating a focus on operational efficiency and passenger experience to maintain its regional significance.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 4.74 billion, demonstrating its scale as a major airport operator. Net income reached CNY 443 million, indicating a net profit margin of approximately 9.3%. The substantial operating cash flow of CNY 1.91 billion significantly exceeded capital expenditures, highlighting strong cash generation from core operations and providing ample liquidity for debt servicing and potential investments.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in its diluted EPS of CNY 0.22. The robust operating cash flow underscores the asset-heavy business model's ability to convert revenue into cash effectively. Capital expenditures of CNY -516 million were focused on maintaining and upgrading airport infrastructure, which is essential for long-term capacity and service quality, with the cash flow comfortably covering these investments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.53 billion against a substantial total debt of CNY 9.47 billion. This high debt level is typical for capital-intensive infrastructure operators and likely funds previous large-scale expansion projects. The company's financial health is supported by its stable, utility-like cash flows, which are crucial for managing this debt burden over the long term.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.12. Future growth is intrinsically linked to the recovery and expansion of air travel demand in the Shenzhen region. Its strategic location within a dynamic economic zone provides a solid foundation for long-term passenger and cargo traffic growth, which will be the primary driver of financial performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.6 billion, the market valuation reflects the company's role as a key regional infrastructure asset. A beta of 0.371 suggests the stock is perceived as less volatile than the broader market, which is consistent with the defensive characteristics often associated with essential transportation infrastructure assets, implying stable but moderate growth expectations.

Strategic Advantages And Outlook

The company's primary strategic advantage is its monopoly position as the operator of a critical international airport in a high-growth economic hub. The outlook is tied to the macroeconomic health of the Pearl River Delta and the recovery of international travel. Continued infrastructure development will be key to capturing future demand, while managing leverage remains an important focus for sustaining long-term financial stability and operational capacity.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount