XSHG600358
Market cap244mUSD
Dec 25, Last price
3.53CNY
1D
-3.02%
1Q
4.75%
Jan 2017
-64.98%
Name
China Tourism and Culture Investment Group Co Ltd
Chart & Performance
Profile
China United Travel Co.,Ltd develops and operates hot spring resort in China. It is also involved in the culture and entertainment, and leisure tourism businesses. The company was founded in 1998 and is based in Beijing, 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 | 543,013 -3.82% | 564,579 -31.48% | 823,957 57.76% | |||||||
Cost of revenue | 519,386 | 538,873 | 780,998 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 23,627 | 25,705 | 42,959 | |||||||
NOPBT Margin | 4.35% | 4.55% | 5.21% | |||||||
Operating Taxes | 2,015 | 5,292 | 3,081 | |||||||
Tax Rate | 8.53% | 20.59% | 7.17% | |||||||
NOPAT | 21,612 | 20,413 | 39,878 | |||||||
Net income | (12,533) 673.89% | (1,620) -106.41% | 25,266 25.66% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 263,332 | 189,263 | 200,050 | |||||||
Long-term debt | 1,270 | 8,443 | 4,272 | |||||||
Deferred revenue | 8,000 | 12,000 | ||||||||
Other long-term liabilities | ||||||||||
Net debt | 115,895 | 77,298 | 33,606 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (6,594) | 75,182 | ||||||||
CAPEX | ||||||||||
Cash from investing activities | (5,912) | |||||||||
Cash from financing activities | 45,472 | 108,853 | ||||||||
FCF | (18,118) | (13,206) | (135,393) | |||||||
Balance | ||||||||||
Cash | 76,993 | 44,027 | 85,759 | |||||||
Long term investments | 71,713 | 76,381 | 84,958 | |||||||
Excess cash | 121,556 | 92,179 | 129,519 | |||||||
Stockholders' equity | (48,808) | 504,937 | 516,306 | |||||||
Invested Capital | 497,156 | 285,671 | 256,237 | |||||||
ROIC | 5.52% | 7.53% | 24.64% | |||||||
ROCE | 5.25% | 6.80% | 11.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 505,370 | 504,937 | 504,937 | |||||||
Price | 5.24 -23.84% | 6.88 55.66% | 4.42 49.32% | |||||||
Market cap | 2,648,139 -23.77% | 3,473,964 55.66% | 2,231,820 49.32% | |||||||
EV | 2,772,466 | 3,572,584 | 2,289,957 | |||||||
EBITDA | 29,635 | 30,777 | 47,476 | |||||||
EV/EBITDA | 93.55 | 116.08 | 48.23 | |||||||
Interest | 11,477 | 13,978 | 13,705 | |||||||
Interest/NOPBT | 48.58% | 54.38% | 31.90% |