XSHE000430
Market cap350mUSD
Jan 02, Last price
6.32CNY
1D
1.94%
1Q
-17.92%
Jan 2017
-48.24%
Name
Zhang Jia Jie Tourism Group Co Ltd
Chart & Performance
Profile
Zhang Jia Jie Tourism Group Co., Ltd. engages in the development of tourism resources, construction of tourism infrastructure, provision of various tourism related services, and development of tourism technologies in China. It also provides hotel, restaurant, entertainment, and leasing services; and develops real estate properties. The company, formerly known as Zhang Jia Jie Tourism Development Co., Ltd., was founded in 1992 and is headquartered in Zhangjiajie, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 419,956 217.02% | 132,468 -33.34% | |||||||
Cost of revenue | 397,981 | 286,449 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 21,975 | (153,981) | |||||||
NOPBT Margin | 5.23% | ||||||||
Operating Taxes | 46,980 | ||||||||
Tax Rate | 213.79% | ||||||||
NOPAT | (25,005) | (153,981) | |||||||
Net income | (239,331) -7.97% | (260,046) | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 338,858 | 198,844 | |||||||
Long-term debt | 989,387 | 1,051,879 | |||||||
Deferred revenue | 237,587 | 246,458 | |||||||
Other long-term liabilities | 3,920 | 4,203 | |||||||
Net debt | 1,236,740 | 477,508 | |||||||
Cash flow | |||||||||
Cash from operating activities | 74,289 | ||||||||
CAPEX | (30,339) | ||||||||
Cash from investing activities | (27,641) | ||||||||
Cash from financing activities | 20,223 | 140,894 | |||||||
FCF | 28,023 | (81,404) | |||||||
Balance | |||||||||
Cash | 91,505 | 27,375 | |||||||
Long term investments | 2 | 745,841 | |||||||
Excess cash | 70,507 | 766,592 | |||||||
Stockholders' equity | 113,424 | 561,380 | |||||||
Invested Capital | 2,341,173 | 2,018,777 | |||||||
ROIC | |||||||||
ROCE | 0.91% | ||||||||
EV | |||||||||
Common stock shares outstanding | 405,645 | 404,818 | |||||||
Price | 6.51 -27.42% | 8.97 57.64% | |||||||
Market cap | 2,640,750 -27.28% | 3,631,215 57.64% | |||||||
EV | 3,877,490 | 4,108,722 | |||||||
EBITDA | 167,359 | (20,601) | |||||||
EV/EBITDA | 23.17 | ||||||||
Interest | 61,012 | 59,808 | |||||||
Interest/NOPBT | 277.65% |