Shanghai International Airport Co Ltd (600009) fair value: what the stock is really worth
We calculate from audited financials what Shanghai International Airport Co Ltd is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Shanghai International Airport Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 19, 2026.
How to read this chart
60‑month range ¥22.47 – ¥63.18 · fair‑value band ¥19.27 – ¥31.31 · the ¥22.68 price screens below the ¥24.72 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 19, 2026.
Shanghai International Airport Co., Ltd. provides ground support services for domestic and foreign air transport companies and passengers in China. It offers long-distance passenger stations, parking lot management, and parking services, as well as freight forwarding, customs declaration, inspection, and other services.
Show more
Shanghai International Airport Co., Ltd. provides ground support services for domestic and foreign air transport companies and passengers in China. It offers long-distance passenger stations, parking lot management, and parking services, as well as freight forwarding, customs declaration, inspection, and other services. The company is also involved in the operating and leasing aviation business premises, commercial premises, and office premises, domestic trade; foreign air transport businesses and passengers; advertising management; air transport relevant business; comprehensive development, operating other investment projects permitted by national policies; parking lot management and parking extension services; inspection and customs declaration agent businesses. In addition, it is involved in the operation of restaurants and hotels; air freight; and air logistics businesses. The company was founded in 1997 and is headquartered in Shanghai, China. Shanghai International Airport Co., Ltd. is a subsidiary of Shanghai Airport (Group) Co., Ltd.
Stock analysis
Shanghai International Airport Co Ltd (600009) currently trades at ¥22.68, while our model-based Fair Value estimate is ¥24.72, implying the stock looks roughly 8.2% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥35.13 per share, and 13 of the 26 models we run sit above the ¥22.68 price.
Bear case: the Dividend Discount group reads lowest at ¥8.53, and 13 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥19.27 (bear) to ¥31.31 (bull), the price of ¥22.68 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 68/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Shanghai International Airport Co Ltd reported revenue of 13.3B CNY in FY2025 versus 8.2B CNY in FY2021, a compound +13.1%/yr. Reported net income was 2.1B CNY in FY2025.
Key figures
Market cap 56.4B CNY (≈ $8.4B) · P/E ratio 26.1 · P/S ratio 4.13 · EPS (TTM) ¥0.8700 · Dividend yield 2.1% · Net margin 15.9% · Return on equity 5.5% · Return on assets (EBIT) 0.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (medium confidence).
What moves the price
The share trades about 35% below its 52-week high, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at 9%, 600009 screens richer than that median.
Fair Value models
Bear ¥19.27Fair Value ¥24.72Bull ¥31.31
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.2893 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.95/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+34.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+25.4%
Revenue growth 31 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
−18.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−20.9%
Dividend (yield on the price)2.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−20% vs −4%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−35% → 20%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−6.4%
Yearly growth needed for the next five years to justify today's price.
Compare Shanghai International Airport Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Airports & Air Services · 53 stocks
Beats the industry median on 7/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside−28% · Bottom 25%
Profitability
Return on equity (TTM)6% · Below median
Return on assets2% · Below median
Net margin (TTM)16% · Above median
Operating margin (TTM)17% · Above median
Growth and dividend
Revenue growth1% · Below median
Dividend yield (TTM)2.1% · Below median
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Airports & Air Services median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Shanghai International Airport Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600009
Frequently asked questions
Is Shanghai International Airport Co Ltd (600009) overvalued or undervalued?
As of Sep 19, 2026, our model estimates a fair value of ¥24.72 versus a price of ¥22.68, about +9% upside (fairly valued).
What is the fair value of 600009?
Our model-based fair value for Shanghai International Airport Co Ltd is ¥24.72 (as of Sep 19, 2026), built from audited fundamentals. The current price: ¥22.68.
What is the quality score of 600009?
Shanghai International Airport Co Ltd has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Shanghai International Airport Co Ltd (600009)?
Our model-based price target is the fair value of ¥24.72 (as of Sep 19, 2026) from 26 valuation models. Cautious scenario ¥19.27, optimistic scenario ¥31.31. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai International Airport Co Ltd stock forecast for 2026?
Our models put fair value at ¥24.72, about +9% upside versus a price of ¥22.68 (fairly valued). Cautious scenario ¥19.27, optimistic scenario ¥31.31. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai International Airport Co Ltd (600009)?
Shanghai International Airport Co Ltd reported trailing-twelve-month revenue of about 13.4B CNY (latest available figure, as of Sep 19, 2026).
Does Shanghai International Airport Co Ltd pay a dividend?
Shanghai International Airport Co Ltd currently shows a dividend yield of about 2.07% relative to its recent price (as of Sep 19, 2026).
What growth is priced into Shanghai International Airport Co Ltd (600009)?
For today's price to be fair in a discounted-cash-flow model, Shanghai International Airport Co Ltd would have to grow free cash flow by -6.4 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +25.4 % per year. As of Sep 19, 2026.
What discount rate (WACC) does the fair value of 600009 use?
Our models discount Shanghai International Airport Co Ltd at 9.1 %: a base by market capitalisation (mid), damped by beta 0.20, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Shanghai International Airport Co Ltd that is -6.4 % per year a year over ten years, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Shanghai International Airport Co Ltd (600009) delivered so far?
Over the past 5 years revenue at Shanghai International Airport Co Ltd grew +25.4 % a year. The price currently implies -6.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Shanghai International Airport Co Ltd (600009) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Shanghai International Airport Co Ltd (-6.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shanghai International Airport Co Ltd (600009)?
The free-cash-flow yield on the price is 8.28 %: that much free cash flow Shanghai International Airport Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shanghai International Airport Co Ltd (600009)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai International Airport Co Ltd it is ¥24.72 per share (as of Sep 19, 2026), against a price of ¥22.68. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Shanghai International Airport Co Ltd stock overvalued or undervalued in 2026?
As of Sep 19, 2026, 600009 trades below its calculated fair value: price ¥22.68, fair value ¥24.72, a gap of about +9% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 600009?
No. The price is what the market pays today (¥22.68); the fair value is what the company's own numbers justify (¥24.72). For Shanghai International Airport Co Ltd the two are ¥2.04 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai International Airport Co Ltd worth?
The market values Shanghai International Airport Co Ltd at about 56.4B CNY (market capitalisation, as of Sep 19, 2026). Per share that is ¥22.68; our models calculate a fair value of ¥24.72 per share.
What do the bullish and bearish scenarios say about 600009?
Our models span a range for Shanghai International Airport Co Ltd: cautious scenario ¥19.27, base ¥24.72, optimistic ¥31.31 per share (as of Sep 19, 2026, price ¥22.68). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 600009?
Shanghai International Airport Co Ltd trades at a price-to-earnings ratio of 26.1 (as of Sep 19, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥24.72 is built from several models across several years. Other multiples: PEG 0.5, P/B 1.4, P/S 4.5, EV/EBITDA 11.3.
What is the PEG ratio of 600009?
The PEG ratio of Shanghai International Airport Co Ltd is 0.48 (P/E divided by earnings growth, as of Sep 19, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Shanghai International Airport Co Ltd (600009)?
Balance-sheet figures for Shanghai International Airport Co Ltd (as of Sep 19, 2026): return on equity 5.5%, debt of 0.06 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 600009 from its 52-week high?
Shanghai International Airport Co Ltd trades at ¥22.68, about 35% below its 52-week high of ¥34.92 (as of Sep 19, 2026). Distance from the high says nothing about value: that is what the fair value of ¥24.72 is for.
Which stocks are comparable to Shanghai International Airport Co Ltd?
From the same area (Industrials) we also value Aena S.M.E., S.A, Airports of Thailand Public Company, Grupo Aeroportuario del Pacífico, S.A., GMR Airports Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Shanghai International Airport Co Ltd stock attractive at the current price?
The data as of Sep 19, 2026: price ¥22.68, calculated fair value ¥24.72 (+9%), Quality Score 68/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 600009 calculated?
We run Shanghai International Airport Co Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥24.72, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 16.1 % above its aggregate fair value. Shanghai International Airport Co Ltd currently trades 9 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Shanghai International Airport Co Ltd (600009)?
The closing price on Sep 18, 2026 was ¥22.68. Our model-based fair value is ¥24.72, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai International Airport Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Shanghai International Airport Co Ltd (600009) come from?
Earnings per share at Shanghai International Airport Co Ltd grew −6.8 % a year from 2013 to 2024. Broken into its drivers: revenue per share +4.9 %, EBIT margin −10.5 %, tax rate +0.2 %, residual (interest, one-offs) −1.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Shanghai International Airport Co Ltd
How large is the market capitalisation of Shanghai International Airport Co Ltd (600009)?
The market capitalisation of Shanghai International Airport Co Ltd is 56.4B CNY (≈ $8.4B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Shanghai International Airport Co Ltd (600009)?
The price-to-sales ratio of Shanghai International Airport Co Ltd is 4.13 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Shanghai International Airport Co Ltd (600009)?
Earnings per share at Shanghai International Airport Co Ltd are ¥0.8700 (price ÷ EPS = P/E 26.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shanghai International Airport Co Ltd (600009)?
The dividend yield of Shanghai International Airport Co Ltd is 2.1% (payout 54.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Shanghai International Airport Co Ltd (600009)?
The net margin of Shanghai International Airport Co Ltd is 15.9% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Shanghai International Airport Co Ltd (600009)?
The return on equity (ROE) of Shanghai International Airport Co Ltd is 5.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Shanghai International Airport Co Ltd (600009)?
On an EBIT basis the return on assets of Shanghai International Airport Co Ltd is 0.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Shanghai International Airport Co Ltd (600009)?
The operating margin of Shanghai International Airport Co Ltd is 17.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai International Airport Co Ltd (600009)?
Revenue at Shanghai International Airport Co Ltd is growing +0.8% versus a year earlier (3y avg +34.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Shanghai International Airport Co Ltd (600009)?
Earnings per share at Shanghai International Airport Co Ltd are growing +9.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shanghai International Airport Co Ltd (600009) carry?
The net debt of Shanghai International Airport Co Ltd is 2.8B CNY (fiscal year 2024, ≈ 0.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shanghai International Airport Co Ltd in the live analysis
One click puts Shanghai International Airport Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
