Subscribe

Guangzhou Baiyun International Airport Co., Ltd. (600004.SS)

CNY7.70 +0.15 (+1.99%)
CN SHH Industrials Airlines, Airports & Air Services
Address Self-edited No.1 510470
Guangzhou, CN
CEO Xiaoyong Wang
IPO 2003-04-28
ISIN CNE000001DX0

Explore sections of this company profile

Description

Guangzhou Baiyun International Airport Co., Ltd. is responsible for the extensive operation and management of the Guangzhou Baiyun International Airport in China. Its primary functions involve overseeing all aspects of aircraft movement, including take-offs, landings, and passenger transits, alongside implementing stringent security inspections and providing crucial emergency rescue services. The company also delivers a full suite of aviation ground services, acts as a sales agent for both passenger and cargo flights, and manages complex logistics, warehousing, and cargo handling and distribution. Beyond its core aviation responsibilities, the company diversifies into comprehensive facility management and commercial ventures. This includes managing parking facilities, engaging in real estate development, and leasing land, properties, equipment, and other essential infrastructure. It also provides property management services, undertakes engineering design and construction projects, and offers maintenance for various systems, such as automotive, mechanical, electrical equipment, and utility pipelines. Furthermore, it ensures the upkeep of the airport environment through landscaping and cleaning services. The company also boasts a broad portfolio of commercial and hospitality offerings. These range from operating hotels and bars, providing diverse retail options (including duty-free stores and sales of food, tobacco, and alcohol), to delivering catering and advertising services. For passenger leisure and convenience, it maintains recreational facilities like swimming pools, fitness centers, and various game rooms (table tennis, billiards, chess), alongside personal services such as saunas, beauty salons, hairdressing, laundry, and photo services. Additionally, Guangzhou Baiyun International Airport Co., Ltd. offers specialized services, including acting as an intermediary for aviation technical cooperation, providing aviation information consulting, offering internet information services, and engaging in software development and sales. The company also ventures into tourism and hosts theatrical performances. Established in 1993, the company's headquarters are situated in Guangzhou, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY7.70 +0.15 (+1.99%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
10M
Beta
0.18
Float Shares
1.12B
Free Float %
43.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.58% -1.61% -4.48% -9.64% -16.45% -9.83% -6.98% -40.39% -27.59% +0.59% +68.24%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
7.70
DCF (Unlevered) 20.79 +170.0%
DCF (Levered) 36.67 +376.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 71% Bullish
Rating 2024-11 Change
Strong Buy 3 0
Buy 7 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.40
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Airlines, Airports & Air Services: +6.5%
    +7.0% Q1'26: +8.5% (vs Q1'25)
  • EPS growth Airlines, Airports & Air Services: +12.5%
    +59.0% Q1'26: -49.9% (vs Q1'25)
  • FCF margin FCF growth · Airlines, Airports & Air Services: -2.8%
    +16.4% Q1'26: +19.1% (vs Q1'25)
  • EBIT margin Airlines, Airports & Air Services: +10.3%
    +15.4% Q1'26: +10.7% (vs Q1'25)
  • ROIC Airlines, Airports & Air Services: +6.0%
    +6.2% Q1'26: +4.2% (vs Q1'25)
  • Share dilution Airlines, Airports & Air Services: +0.0%
    -0.2% Q1'26: +13.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Airlines, Airports & Air Services: 1.43×
    0.66× Q1'26: 2.01× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.26) × ERP
WACC = 92% × Ke + 8% × Kd (6.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 20.79 Current price: 7.70
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
6 EPS Ana.
Dec 2027
6 Rev. Ana.
6 EPS Ana.
Dec 2028
4 Rev. Ana.
4 EPS Ana.
Revenue
5.63B
est: 6.30B (-10.6%)
6.17B
est: 6.17B (0.0%)
6.76B
est: 6.72B (+0.6%)
7.75B
est: 7.85B (-1.3%)
8.24B
est: 7.87B (+4.7%)
5.22B
est: 5.33B (-2.0%)
5.18B
est: 5.09B (+1.8%)
3.97B
est: 4.26B (-6.8%)
6.43B
est: 7.00B (-8.1%)
7.42B
est: 7.31B (+1.6%)
7.94B
est: 7.94B (+0.0%)
8.44B
8.21B – 8.61B
+6.4% YoY
8.98B
8.33B – 9.32B
+6.4% YoY
9.49B
9.49B – 9.49B
+5.7% YoY
EBITDA
2.25B
est: 1.35B (+66.7%)
2.43B
est: 1.32B (+84.1%)
2.73B
est: 1.44B (+89.5%)
2.91B
est: 1.68B (+73.3%)
3.00B
est: 1.68B (+78.2%)
1.03B
est: 1.14B (-10.1%)
1.03B
est: 1.09B (-5.7%)
-3.69M
est: 912.34M (-100.4%)
2.03B
est: 1.67B (+21.5%)
2.68B
est: 1.75B (+53.2%)
2.55B
est: 1.90B (+34.6%)
2.02B
1.96B – 2.06B
+6.4% YoY
2.15B
1.99B – 2.23B
+6.4% YoY
2.27B
2.27B – 2.27B
+5.7% YoY
EBIT
1.69B
est: -446.54M (+479.1%)
1.85B
est: -436.98M (+523.6%)
2.12B
est: -476.28M (+545.9%)
1.60B
est: -555.97M (+387.4%)
1.35B
est: -557.53M (+342.7%)
-613.00M
est: -377.60M (-62.3%)
-628.69M
est: -360.35M (-74.5%)
-1.50B
est: -301.89M (-397.3%)
604.85M
est: -116.80M (+617.8%)
1.25B
est: -121.92M (+1,125.8%)
1.22B
est: -132.41M (+1,020.4%)
-140.82M
-143.64M – -137.06M
-6.4% YoY
-149.89M
-155.48M – -139.06M
-6.4% YoY
-158.41M
-158.41M – -158.41M
-5.7% YoY
Net Income
1.25B
est: 1.60B (-21.6%)
1.39B
est: 1.95B (-28.6%)
1.60B
est: 1.88B (-15.3%)
1.13B
est: 1.34B (-15.8%)
1.07B
est: 1.04B (+3.0%)
-250.25M
est: -230.28M (-8.7%)
-405.85M
est: -469.17M (+13.5%)
-1.07B
est: -973.21M (-10.1%)
441.91M
est: 721.67M (-38.8%)
925.85M
est: 907.39M (+2.0%)
1.47B
est: 1.29B (+14.2%)
763.18M
638.59M – 841.67M
-40.7% YoY
912.06M
737.40M – 1.05B
+19.5% YoY
1.12B
852.59M – 1.28B
+22.7% YoY
SGA
494.14M
est: 507.38M (-2.6%)
493.98M
est: 496.52M (-0.5%)
487.97M
est: 541.17M (-9.8%)
515.55M
est: 631.72M (-18.4%)
627.11M
est: 633.50M (-1.0%)
427.22M
est: 429.05M (-0.4%)
416.26M
est: 409.45M (+1.7%)
391.08M
est: 343.03M (+14.0%)
474.51M
est: 535.38M (-11.4%)
505.66M
est: 558.85M (-9.5%)
489.39M
est: 606.92M (-19.4%)
645.48M
628.22M – 658.39M
+6.4% YoY
687.04M
637.41M – 712.68M
+6.4% YoY
726.09M
726.09M – 726.09M
+5.7% YoY
EPS
0.75
est: 0.67 (+11.4%)
0.84
est: 0.82 (+2.1%)
0.82
est: 0.79 (+3.3%)
0.55
est: 0.57 (-2.7%)
0.52
est: 0.44 (+18.4%)
-0.11
est: -0.10 (-9.0%)
-0.17
est: -0.20 (+13.2%)
-0.45
est: -0.39 (-17.5%)
0.19
est: 0.30 (-36.5%)
0.39
est: 0.39 (+0.4%)
0.62
est: 0.56 (+10.7%)
0.31
0.27 – 0.36
-45.1% YoY
0.37
0.31 – 0.44
+20.2% YoY
0.45
0.36 – 0.54
+20.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-08 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-06 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-30 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-29 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-28 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-27 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-24 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.58B
OE per share TTM
1.48
Owner's Yield
16.21%
Maintenance CapEx ratio
68.93%
Maint CapEx / Avg PPE
322.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 31 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
123.4K
Shares Outstanding
2.58B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bingxin Xie Deputy General Manager male
Duan Dongsheng Secretary male
Hao Huang Deputy General Manager male
Jiancheng Zhang Deputy General Manager male
Li Qun Wang Chief Accountant male
Xiaoyong Wang Chairman & GM male
Yaoming Qi Deputy General Manager male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits