XSHG600749
Market cap332mUSD
Dec 31, Last price
10.72CNY
1D
-1.09%
1Q
-11.47%
Jan 2017
-53.92%
Name
Tibet Tourism Co Ltd
Chart & Performance
Profile
Tibet Tourism Co.,Ltd provides tourism services in China. The company engages in the operation of recreational tourism destinations and media culture; and development and operation of natural and cultural tourist attractions, health and wellness complex projects, and short-distance passenger transport services. It also operates scenic spots, including the Yarlung Zangbo Grand Canyon, Benri, Basongcuo, and Lulang Huahai Ranch scenic spots; and provides tourist transport, tourist attractions development and utilization, opera art performance, National artwork exhibition and sale, network and computer information, travel, recuperation, and business services. The company was founded in 1996 and is headquartered in Lhasa, 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 | 213,042 76.51% | 120,697 -30.53% | |||||||
Cost of revenue | 165,018 | 127,682 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 48,025 | (6,985) | |||||||
NOPBT Margin | 22.54% | ||||||||
Operating Taxes | 172 | 159 | |||||||
Tax Rate | 0.36% | ||||||||
NOPAT | 47,853 | (7,144) | |||||||
Net income | 14,503 | ||||||||
Dividends | (9,187) | ||||||||
Dividend yield | 0.35% | ||||||||
Proceeds from repurchase of equity | (310) | ||||||||
BB yield | 0.01% | ||||||||
Debt | |||||||||
Debt current | 215,199 | 104,645 | |||||||
Long-term debt | 161,175 | 116,497 | |||||||
Deferred revenue | 385 | 510 | |||||||
Other long-term liabilities | |||||||||
Net debt | (392,751) | (310,205) | |||||||
Cash flow | |||||||||
Cash from operating activities | 91,380 | ||||||||
CAPEX | (24,562) | ||||||||
Cash from investing activities | (304,534) | ||||||||
Cash from financing activities | 223,152 | ||||||||
FCF | 49,775 | (6,351) | |||||||
Balance | |||||||||
Cash | 769,125 | 531,391 | |||||||
Long term investments | 1 | (45) | |||||||
Excess cash | 758,473 | 525,311 | |||||||
Stockholders' equity | 86,121 | 245,921 | |||||||
Invested Capital | 1,306,916 | 972,526 | |||||||
ROIC | 4.20% | ||||||||
ROCE | 3.45% | ||||||||
EV | |||||||||
Common stock shares outstanding | 222,196 | 222,244 | |||||||
Price | 11.76 -9.47% | 12.99 28.61% | |||||||
Market cap | 2,613,019 -9.49% | 2,886,946 28.67% | |||||||
EV | 2,222,729 | 2,578,164 | |||||||
EBITDA | 84,006 | 27,591 | |||||||
EV/EBITDA | 26.46 | 93.44 | |||||||
Interest | 9,265 | 4,800 | |||||||
Interest/NOPBT | 19.29% |