XHKG0696
Market cap3.99bUSD
Dec 23, Last price
10.56HKD
1D
0.76%
1Q
10.46%
Jan 2017
-35.21%
Name
TravelSky Technology Ltd
Chart & Performance
Profile
TravelSky Technology Limited, together with its subsidiaries, provides information technology solutions for aviation and travel industry in the People's Republic of China. It primarily offers aviation information technology (AIT), distribution information technology, accounting, settlement, and clearing services. The company's AIT services consist of electronic travel distribution services, including inventory control system, computer reservation system, and airport passenger processing system services, as well as other related information technology solutions. It also provides cargo management services, as well as sells and installs related information systems; computer hardware and software development, and data network services; and computer system engineering design and installation services. In addition, the company engages in technology development, support, and transfer services; sales of computers, software, and auxiliary equipment; contracting of computer software and hardware engineering projects; technical consultation and service; system integration; real estate development and sales; self-developed commercial housing contracting; labor service subcontracting; freight management services; and trade financing services. TravelSky Technology Limited was founded in 1979 and is based in Beijing, the People's Republic of China.
Valuation
Title CNY 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 | 6,983,847 34.04% | 5,210,106 -4.86% | 5,476,177 -0.17% | |||||||
Cost of revenue | 1,740,625 | 4,823,958 | 5,331,666 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,243,222 | 386,147 | 144,511 | |||||||
NOPBT Margin | 75.08% | 7.41% | 2.64% | |||||||
Operating Taxes | 164,260 | 55,861 | 52,779 | |||||||
Tax Rate | 3.13% | 14.47% | 36.52% | |||||||
NOPAT | 5,078,962 | 330,286 | 91,732 | |||||||
Net income | 1,398,952 123.10% | 627,052 13.74% | 551,301 51.96% | |||||||
Dividends | (166,308) | |||||||||
Dividend yield | 0.42% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 861,013 | 74,248 | 30,126 | |||||||
Long-term debt | 410,800 | 300,225 | 91,881 | |||||||
Deferred revenue | 26,124 | 54,367 | ||||||||
Other long-term liabilities | 37,247 | (77,052) | 435 | |||||||
Net debt | (12,474,437) | (12,729,825) | (12,251,006) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 137,427 | 1,336,311 | 2,942,825 | |||||||
CAPEX | (527,897) | (294,682) | (481,353) | |||||||
Cash from investing activities | (796,241) | (142,230) | (796,759) | |||||||
Cash from financing activities | 449,448 | (97,553) | (165,567) | |||||||
FCF | 7,349,571 | 408,154 | (398,797) | |||||||
Balance | ||||||||||
Cash | 10,872,411 | 10,919,176 | 10,345,875 | |||||||
Long term investments | 2,873,838 | 2,185,122 | 2,027,137 | |||||||
Excess cash | 13,397,057 | 12,843,793 | 12,099,203 | |||||||
Stockholders' equity | 24,420,494 | 18,907,991 | 18,396,927 | |||||||
Invested Capital | 8,770,592 | 7,035,484 | 7,104,552 | |||||||
ROIC | 64.27% | 4.67% | 1.13% | |||||||
ROCE | 23.65% | 1.94% | 0.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,926,210 | 2,926,210 | 2,926,210 | |||||||
Price | 13.50 -18.18% | 16.50 25.76% | 13.12 -29.08% | |||||||
Market cap | 39,503,829 -18.18% | 48,282,458 25.76% | 38,391,870 -29.08% | |||||||
EV | 31,811,910 | 36,065,290 | 26,610,691 | |||||||
EBITDA | 6,249,871 | 1,074,226 | 1,157,811 | |||||||
EV/EBITDA | 5.09 | 33.57 | 22.98 | |||||||
Interest | 15,195 | 12,415 | 2,838 | |||||||
Interest/NOPBT | 0.29% | 3.22% | 1.96% |