XHKG0308
Market cap705mUSD
Dec 23, Last price
0.99HKD
1D
2.06%
1Q
1.02%
Jan 2017
-53.52%
Name
China Travel International Investment Hong Kong Ltd
Chart & Performance
Profile
China Travel International Investment Hong Kong Limited, an investment holding company, provides travel and tourism services. Its Tourist Attraction and Related Operations segment operates theme parks, scenic spots, cable car systems, skiing facilities, hot spring resorts, and other resorts, as well as engages in arts performance and tourism property development activities in Mainland China. The company's Travel Agency, Travel Document, and Related Operations segment provides travel agency, travel document, and related services in Hong Kong, Mainland China, South East Asia, Oceania, the United States, and countries in the European Union. Its Hotel Operations segment offers hotel accommodation, and food and beverage services in Hong Kong, Macau, and Mainland China. The company's Passenger Transportation Operations segment provides cross-border transportation services to individuals travelling between Hong Kong, Macau, and Mainland China; and vehicle and vessel rental and charter operations in Hong Kong, Macau, and Mainland China. It also operates golf clubs; trades in computer equipment and provides computer services; and offers travel and air ticketing agency, entry permit handling agency, fuel supply, ship repairing, and logistics and courier services. In addition, the company is involved in property investment; software system development; and shipping and shipping management activities, as well as conference and exhibition operations. The company was incorporated in 1992 and is based in Central, Hong Kong. China Travel International Investment Hong Kong Limited is a subsidiary of China Travel Service (Holdings) Hong Kong Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,494,211 48.23% | 3,031,936 -16.88% | 3,647,829 85.48% | |||||||
Cost of revenue | 4,065,616 | 3,853,807 | 4,333,473 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 428,595 | (821,871) | (685,644) | |||||||
NOPBT Margin | 9.54% | |||||||||
Operating Taxes | 356,510 | (114,656) | 57,826 | |||||||
Tax Rate | 83.18% | |||||||||
NOPAT | 72,085 | (707,215) | (743,470) | |||||||
Net income | 239,548 -167.33% | (355,792) -304.46% | 174,016 -144.53% | |||||||
Dividends | (83,050) | |||||||||
Dividend yield | 1.12% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,305,675 | 832,030 | 465,449 | |||||||
Long-term debt | 1,624,578 | 430,069 | 431,306 | |||||||
Deferred revenue | 586,347 | 604,990 | 701,131 | |||||||
Other long-term liabilities | (385,709) | (465,172) | ||||||||
Net debt | (1,787,170) | (5,514,200) | (6,682,886) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,021,501 | (181,573) | 187,217 | |||||||
CAPEX | (1,059,576) | (863,835) | (680,576) | |||||||
Cash from investing activities | (1,529,845) | (981,485) | (576,731) | |||||||
Cash from financing activities | 578,261 | 765,026 | 333,895 | |||||||
FCF | (854,843) | (629,174) | 386,778 | |||||||
Balance | ||||||||||
Cash | 3,262,225 | 2,802,033 | 3,084,459 | |||||||
Long term investments | 1,455,198 | 3,974,266 | 4,495,182 | |||||||
Excess cash | 4,492,712 | 6,624,702 | 7,397,250 | |||||||
Stockholders' equity | 18,252,050 | 17,977,613 | 19,121,240 | |||||||
Invested Capital | 17,001,837 | 13,096,887 | 13,136,896 | |||||||
ROIC | 0.48% | |||||||||
ROCE | 1.94% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 5,536,634 | 5,536,634 | 5,536,634 | |||||||
Price | 1.34 -24.29% | 1.77 14.94% | 1.54 42.59% | |||||||
Market cap | 7,419,089 -24.29% | 9,799,842 14.94% | 8,526,416 42.59% | |||||||
EV | 7,529,605 | 6,063,763 | 3,631,069 | |||||||
EBITDA | 973,432 | (280,286) | (95,815) | |||||||
EV/EBITDA | 7.74 | |||||||||
Interest | 12,724 | 31,941 | 35,221 | |||||||
Interest/NOPBT | 2.97% |