EN DE

Xiamen International Airport Co (600897) Fair Value & Analysis

Industrials · CN · Market cap 6.1B CNY

XI Xiamen International Airport Co 600897 · SHG
Price¥14.63
Fair Value¥26.11
Upside+78.5%
Quality74/100
Watch Xiamen International Airport Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 24.6% net margin
Low debt · generates free cash flow
2.58% dividend yield
Ranks above peers (11/14)
Wide moat 66/100
Evidence: Medium Range ¥19.58 – ¥32.63 Share as image

Fair value as of: Aug 8, 2026

From 24 valuation models · updated 2 days ago

Share price −0.2% over the past month.

A solid business, screening 78% undervalued on our models.

What matters now

  • The rarer combination: high quality (74/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (¥19.58). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥20.81 ¥9.96 Fair Value ¥26.11 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 8, 2026.

How to read this chart

60‑month range ¥9.96 – ¥20.81 · fair‑value band ¥19.58 – ¥32.63 · the ¥14.63 price screens below the ¥26.11 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 8, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Xiamen International Airport Co (600897) currently trades at ¥14.63, while our model-based Fair Value estimate is ¥26.11, implying the stock looks roughly 78.5% undervalued today. The Quality Score stands at 74/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Xiamen International Airport Co generated revenue of 2.1B CNY at a net margin of 24.6%. Revenue grew 1.0% year over year. It earns a return on equity of 10.7%. The balance sheet holds a net cash position of 93.9M CNY. Fundamentals as of Aug 8, 2026

Our scenario range runs from ¥19.58 (bear case) to ¥32.63 (bull case); at ¥14.63, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 35% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -29% fair-value upside, at 78%, 600897 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥20.77 ¥33.78 ¥54.01 80
Residual Income ¥10.25 ¥11.48 ¥18.77 76
Rev-Margin DCF ¥11.40 ¥16.71 ¥23.38 74
All 24 models by family
DCF Models
FCF DCF ¥20.81 ¥34.74 ¥57.05 38
Owner Earnings ¥19.60 ¥32.70 ¥53.68 31
5Y Revenue Exit ¥11.40 ¥16.53 ¥22.97 39
5Y EBITDA Exit ¥20.27 ¥34.25 ¥51.27 41
5Y P/E Exit ¥19.09 ¥31.88 ¥46.03 38
10Y Revenue Exit ¥14.39 ¥20.14 ¥27.95 36
10Y EBITDA Exit ¥20.26 ¥32.60 ¥50.40 37
10Y P/E Exit ¥19.50 ¥30.94 ¥46.24 35
Earnings-Based
Graham-Dodd ¥8.45 ¥34.91 ¥47.57 54
Lynch FV ¥8.80 ¥12.57 ¥16.34 50
PEG = 1.0 ¥8.80 ¥12.57 ¥16.34 46
EPV ¥11.86 ¥13.67 ¥15.23 59
Multiples
P/E Multiple ¥19.58 ¥26.11 ¥32.63 63
P/S Multiple ¥7.45 ¥9.93 ¥12.42 58
P/B Multiple ¥15.85 ¥21.13 ¥26.42 55
EV/EBIT ¥21.29 ¥28.26 ¥35.22 53
EV/EBITDA ¥21.96 ¥29.15 ¥36.34 54
EV/Revenue ¥6.66 ¥9.34 ¥12.02 43
Asset-Based
NCAV (Graham) ¥5.82 ¥7.80 ¥11.64 50
Growth DCF
Growth DCF ¥20.77 ¥33.78 ¥54.01 80
Rev-Margin DCF ¥11.40 ¥16.71 ¥23.38 74
Economic Profit
Residual Income ¥10.25 ¥11.48 ¥18.77 76
ROIC Compounder ¥11.95 ¥15.40 ¥20.22 72
Growth Earnings
Growth-Adj P/E ¥15.12 ¥21.60 ¥28.09 68

Widest divergence: DCF Models (¥31.88) versus Asset-Based (¥7.80). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.1B CNY
Revenue growth (YoY) +1.0%
Net margin 24.6%
Return on equity 10.7%
Free cash flow 726M CNY FY2025
P/E ratio 13.3
More key figures
Operating margin 28.0%
EPS (TTM) ¥1.22
Dividend yield 2.6%
EPS growth (YoY) -7.0%
Net cash 93.9M CNY FY2024

Figures from reported company fundamentals · as of Aug 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 73 · Market factors (momentum, volatility) 41

Profitability 49
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 91
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 75
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Xiamen International Airport Co.,Ltd engages in the airport operations in China. The company's route network covers various cities in Chinese Mainland and Hong Kong, Macao and Taiwan, Southeast Asia and Northeast Asia, Europe, the United States, Africa, and Australia.

Full company description

Xiamen International Airport Co.,Ltd engages in the airport operations in China. The company's route network covers various cities in Chinese Mainland and Hong Kong, Macao and Taiwan, Southeast Asia and Northeast Asia, Europe, the United States, Africa, and Australia. It offers boarding, air freight, office leasing, automotive industry, aviation services, logistics partnerships, e-commerce collaborations, bidding agency services, advertising and media, and on-site services. The company was founded in 1983 and is based in Xiamen, China. Xiamen International Airport Co.,Ltd is a subsidiary of Xiamen Xiangye Group Co., Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xiamen International Airport Co reported revenue of ¥2.1B in FY2025 versus ¥1.2B in FY2021, a compound +13.5%/yr. Reported net income was ¥518M in FY2025, compounding +38.3%/yr from FY2021.

Growth Quality 88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.1B CNY
Latest YoY
+10.0%
Avg. growth/yr (3Y)
+27.2%
Avg. growth/yr (5Y)
+11.1%
Avg. growth/yr (32Y)
+13.0%
Revenue +13.5%/yr
FY21 ¥1.2B
FY22 ¥1.0B
FY23 ¥1.7B
FY24 ¥1.9B
FY25 ¥2.1B
Net income +38.3%/yr
FY21 ¥142M
FY22 ¥28.1M
FY23 ¥354M
FY24 ¥431M
FY25 ¥518M

Watch 600897: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Xiamen International Airport Co Fair Value". https://www.fairvalue-calculator.com/stock/600897

Peer Group

Airports & Air Services · 55 stocks

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.

Quality Score 74 · Top 25%
Fair Value upside +79% · Top 25%
Return on equity (TTM) 11% · Below median
Return on assets 7% · Above median
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) 28% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 2.6% · Above median

Valuation Multiples vs Airports & Air Services median · lower = cheaper

P/E (TTM) 12.0× · Cheaper than 75% of peers
P/B 1.26× · Cheaper than median
P/S (TTM) 2.94× · Pricier than median
P/FCF 1.2× · Cheaper than median
EV/EBITDA 7.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 36
FUTURE 5 · sector 31
PAST 43 · sector 45
HEALTH 100 · sector 90
DIVIDEND 52 · sector 46

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Airports & Air Services stocks, each showing price versus our Fair Value estimate (as of Aug 8, 2026).

Stock Price Fair Value vs Fair Value
Aena S.M.E., S.A AENA €26.24 €28.41 +8%
Airports of Thailand Public Company TATD 2.44 SGD 1.25 SGD -49%
Grupo Aeroportuario del Pacífico, S.A. PAC $220.91 $246.06 +11%
GMR Airports Limited GMRINFRA ₹112.80 ₹22.29 -80%
Flughafen Zürich AG FHZN CHF 237.20 CHF 121.30 -49%
Shanghai International Airport Co 600009 ¥24.08 ¥17.09 -29%
Auckland International Airport Limited AIA A$7.11 A$2.80 -61%
Fraport AG FRA €69.35 €49.83 -28%
Københavns Lufthavne A/S KBHL kr 5,660 kr 1,821 -68%
SATS Ltd S58 4.82 SGD 4.03 SGD -16%

Compare Xiamen International Airport Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Xiamen International Airport Co (600897) overvalued or undervalued?
As of Aug 8, 2026, our model estimates a fair value of ¥26.11 versus a price of ¥14.63, about +78% (undervalued).
What is the fair value of 600897?
Our model-based fair value for Xiamen International Airport Co is ¥26.11 (as of Aug 8, 2026), built from audited fundamentals. The current price is ¥14.63.
What is the quality score of 600897?
Xiamen International Airport Co has a Quality Score of 74/100. 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 revenue of Xiamen International Airport Co (600897)?
Xiamen International Airport Co reported trailing-twelve-month revenue of about 2.1B CNY (latest available figure, as of Aug 8, 2026).
What is the net profit margin of 600897?
The net profit margin of Xiamen International Airport Co is about 24.6%, meaning it keeps roughly 24.6% of revenue as net income. Based on the latest reported figures.
Does Xiamen International Airport Co pay a dividend?
Xiamen International Airport Co currently shows a dividend yield of about 2.41% relative to its recent price (as of Aug 8, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Xiamen International Airport Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.