XSHE002627
Market cap449mUSD
Jan 09, Last price
4.74CNY
1D
-1.46%
1Q
-2.67%
Jan 2017
-40.36%
IPO
-15.17%
Name
Hubei Three Gorges Tourism Group Co Ltd
Chart & Performance
Profile
Hubei Three Gorges Tourism Group Co., Ltd. provides passenger road transportation services in China. The company offers intercity bus passenger transportation services that connects highways and railways, intercity connections, and urban-rural connections; and car rental and taxi management services. It also operates 10 passenger terminals, 13 transportation units, 2,034 passenger vehicles, and 360 operating lines. In addition, the company operates cruise ships; and provides tourism consulting, tourism reception, tourism transportation, route promotion, tourism products, catering services, and other services. Further, it offers vehicles and spare parts sale, and after-sales services; and logistics services. The company was formerly known as Hubei Yichang Transportation Group Co., Ltd. and changed its name to Hubei Three Gorges Tourism Group Co., Ltd. in July 2021. The company was founded in 1998 and is based in Yichang, 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 | 1,600,451 -16.10% | 1,907,467 -12.43% | |||||||
Cost of revenue | 1,515,702 | 1,867,318 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 84,748 | 40,149 | |||||||
NOPBT Margin | 5.30% | 2.10% | |||||||
Operating Taxes | 38,543 | 16,109 | |||||||
Tax Rate | 45.48% | 40.12% | |||||||
NOPAT | 46,205 | 24,040 | |||||||
Net income | 129,640 2,848.55% | 4,397 -95.83% | |||||||
Dividends | (13,191) | (73,089) | |||||||
Dividend yield | 0.34% | 1.67% | |||||||
Proceeds from repurchase of equity | (71,161) | (28,871) | |||||||
BB yield | 1.83% | 0.66% | |||||||
Debt | |||||||||
Debt current | 228,538 | ||||||||
Long-term debt | 371,663 | 226,978 | |||||||
Deferred revenue | 200,975 | ||||||||
Other long-term liabilities | 203,862 | 3,530 | |||||||
Net debt | (1,211,666) | (844,175) | |||||||
Cash flow | |||||||||
Cash from operating activities | 375,598 | 503,971 | |||||||
CAPEX | (192,243) | ||||||||
Cash from investing activities | (559,945) | ||||||||
Cash from financing activities | (138,564) | ||||||||
FCF | 194,904 | 298,568 | |||||||
Balance | |||||||||
Cash | 1,467,761 | 1,237,091 | |||||||
Long term investments | 115,568 | 62,600 | |||||||
Excess cash | 1,503,307 | 1,204,317 | |||||||
Stockholders' equity | 1,655,551 | 1,581,663 | |||||||
Invested Capital | 2,413,536 | 2,621,249 | |||||||
ROIC | 1.84% | 0.87% | |||||||
ROCE | 2.16% | 1.05% | |||||||
EV | |||||||||
Common stock shares outstanding | 727,498 | 732,552 | |||||||
Price | 5.34 -10.40% | 5.96 14.08% | |||||||
Market cap | 3,884,841 -11.02% | 4,366,007 30.84% | |||||||
EV | 2,903,780 | 3,682,013 | |||||||
EBITDA | 210,091 | 165,646 | |||||||
EV/EBITDA | 13.82 | 22.23 | |||||||
Interest | 14,486 | 17,413 | |||||||
Interest/NOPBT | 17.09% | 43.37% |