XSHG600706
Market cap320mUSD
Jan 03, Last price
9.19CNY
1D
-6.89%
1Q
-12.48%
Jan 2017
-44.42%
Name
XiAn Qujiang Cultural Tourism Co Ltd
Chart & Performance
Profile
Xi'an Qujiang Cultural Tourism Co., Ltd. engages in the tourism business in China. Its activities include the scenic spot operation and management, accommodation, catering, property management, travel, tourism industry education and training, financial services, and project construction. The company was founded in 1984 and is based in Xi'an, China. Xi'an Qujiang Cultural Tourism Co., Ltd. is a subsidiary of Xi'an Qujiang Tourism Investment (Group) Co., Ltd.
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 | 1,503,937 68.80% | 890,942 -34.75% | |||||||
Cost of revenue | 1,164,371 | 881,509 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 339,566 | 9,432 | |||||||
NOPBT Margin | 22.58% | 1.06% | |||||||
Operating Taxes | (27,009) | ||||||||
Tax Rate | |||||||||
NOPAT | 366,575 | 9,432 | |||||||
Net income | (195,379) | ||||||||
Dividends | (59,547) | ||||||||
Dividend yield | 1.58% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 299,233 | 445,512 | |||||||
Long-term debt | 827,296 | 972,211 | |||||||
Deferred revenue | 5,828 | 13,251 | |||||||
Other long-term liabilities | 2,600 | 4,100 | |||||||
Net debt | 962,130 | 1,248,333 | |||||||
Cash flow | |||||||||
Cash from operating activities | 253,376 | ||||||||
CAPEX | (64,596) | ||||||||
Cash from investing activities | (64,700) | ||||||||
Cash from financing activities | (192,490) | 106,589 | |||||||
FCF | 599,763 | 20,623 | |||||||
Balance | |||||||||
Cash | 158,108 | 164,400 | |||||||
Long term investments | 6,291 | 4,990 | |||||||
Excess cash | 89,202 | 124,842 | |||||||
Stockholders' equity | 219,067 | 412,215 | |||||||
Invested Capital | 1,838,738 | 2,255,552 | |||||||
ROIC | 17.91% | 0.46% | |||||||
ROCE | 17.54% | 0.40% | |||||||
EV | |||||||||
Common stock shares outstanding | 253,739 | 255,060 | |||||||
Price | 14.82 11.09% | 13.34 84.51% | |||||||
Market cap | 3,760,416 10.52% | 3,402,498 90.64% | |||||||
EV | 4,774,921 | 4,695,123 | |||||||
EBITDA | 528,159 | 148,853 | |||||||
EV/EBITDA | 9.04 | 31.54 | |||||||
Interest | 64,355 | 57,047 | |||||||
Interest/NOPBT | 18.95% | 604.80% |