XSHE002059
Market cap673mUSD
Jan 10, Last price
4.88CNY
1D
-3.75%
1Q
-2.79%
Jan 2017
-58.16%
IPO
37.08%
Name
Yunnan Tourism Co Ltd
Chart & Performance
Profile
Yunnan Tourism Co., Ltd. operates in the tourism business. It also engages in real estate, property gardening, conference hotel, and travel businesses. The company is based in Kunming, 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 | 719,260 33.56% | 538,536 -62.02% | |||||||
Cost of revenue | 775,229 | 655,394 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (55,970) | (116,858) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 2,784 | ||||||||
Tax Rate | |||||||||
NOPAT | (58,754) | (116,858) | |||||||
Net income | (426,701) | ||||||||
Dividends | (22,543) | ||||||||
Dividend yield | 0.40% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 5,009 | 483,703 | |||||||
Long-term debt | 487,756 | 507,823 | |||||||
Deferred revenue | 70,717 | 80,465 | |||||||
Other long-term liabilities | 390,894 | 363,375 | |||||||
Net debt | (893,074) | (1,145,748) | |||||||
Cash flow | |||||||||
Cash from operating activities | (157,150) | 215,747 | |||||||
CAPEX | (73,203) | ||||||||
Cash from investing activities | (71,033) | ||||||||
Cash from financing activities | (92,236) | ||||||||
FCF | 299,221 | (123,251) | |||||||
Balance | |||||||||
Cash | 638,015 | 1,282,370 | |||||||
Long term investments | 747,824 | 854,903 | |||||||
Excess cash | 1,349,876 | 2,110,346 | |||||||
Stockholders' equity | 1,245,546 | 1,952,590 | |||||||
Invested Capital | 1,247,272 | 1,441,110 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 1,012,435 | 1,012,435 | |||||||
Price | 5.59 -30.30% | 8.02 33.44% | |||||||
Market cap | 5,659,511 -30.30% | 8,119,727 33.44% | |||||||
EV | 4,877,477 | 7,147,971 | |||||||
EBITDA | 63,470 | (5,767) | |||||||
EV/EBITDA | 76.85 | ||||||||
Interest | 30,486 | 35,633 | |||||||
Interest/NOPBT |