XNASTOUR
Market cap39mUSD
Dec 24, Last price
1.00USD
1D
0.00%
1Q
20.47%
Jan 2017
-88.57%
IPO
-90.99%
Name
Tuniu Corp
Chart & Performance
Profile
Tuniu Corporation operates as an online leisure travel company in China. The company offers various packaged tours, including organized and self-guided tours; and other travel-related services, such as tourist attraction tickets, visa application services, accommodation reservation, financial services, and hotel booking services, as well as air, train, and bus ticketing for leisure travelers. It also provides car rental and insurance services, as well as advertising services to tourism boards and bureaus. The company offers its products and services through various online and offline channels comprising tuniu.com website; mobile platform; a call center in Nanjing; and other offline retail stores in China. Tuniu Corporation was founded in 2006 and is headquartered in Nanjing, 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 | 441,270 140.32% | 183,620 -56.93% | 426,348 -5.31% | |||||||
Cost of revenue | 435,482 | 357,417 | 633,951 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,788 | (173,797) | (207,603) | |||||||
NOPBT Margin | 1.31% | |||||||||
Operating Taxes | 1,441 | (731) | 130 | |||||||
Tax Rate | 24.90% | |||||||||
NOPAT | 4,347 | (173,066) | (207,733) | |||||||
Net income | (99,291) -51.16% | (203,288) 57.35% | (129,194) -90.39% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 203,071 | 19,956 | 238,362 | |||||||
Long-term debt | 23,800 | 77,362 | 108,564 | |||||||
Deferred revenue | (5,583,205) | (5,518,393) | ||||||||
Other long-term liabilities | 5,583,205 | 5,518,393 | ||||||||
Net debt | (1,139,827) | (1,011,492) | (819,999) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 232,838 | (142,991) | (226,342) | |||||||
CAPEX | (9,788) | (6,450) | (14,742) | |||||||
Cash from investing activities | 40,930 | (51,828) | 703,826 | |||||||
Cash from financing activities | (22,579) | (486) | (344,562) | |||||||
FCF | 52,770 | (145,178) | (200,017) | |||||||
Balance | ||||||||||
Cash | 1,156,879 | 878,248 | 964,978 | |||||||
Long term investments | 209,819 | 230,562 | 201,947 | |||||||
Excess cash | 1,344,634 | 1,099,629 | 1,145,608 | |||||||
Stockholders' equity | (7,872,906) | (7,778,709) | (7,578,812) | |||||||
Invested Capital | 9,071,551 | 8,891,405 | 9,115,487 | |||||||
ROIC | 0.05% | |||||||||
ROCE | 0.48% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 123,818 | 123,736 | 123,625 | |||||||
Price | 0.22 -55.56% | 0.50 55.67% | 0.32 -44.89% | |||||||
Market cap | 27,694 -55.53% | 62,280 55.81% | 39,972 -44.79% | |||||||
EV | (1,163,152) | (998,890) | (796,030) | |||||||
EBITDA | 35,473 | (135,634) | (143,796) | |||||||
EV/EBITDA | 7.36 | 5.54 | ||||||||
Interest | 3,525 | 4,912 | 7,491 | |||||||
Interest/NOPBT | 60.90% |