Loading...
XSHG
603199
Market cap578mUSD
Jun 12, Last price  
37.48CNY
1D
-0.98%
1Q
5.43%
Jan 2017
-5.33%
IPO
95.82%
Name

Anhui Jiuhuashan Tourism Development Co Ltd

Chart & Performance

D1W1MN
P/E
22.30
P/S
5.43
EPS
1.68
Div Yield, %
2.11%
Shrs. gr., 5y
—
Rev. gr., 5y
7.31%
Revenues
764m
+5.64%
148,473,636182,174,260217,657,411353,012,436386,307,282385,785,484410,738,513400,786,490401,213,508446,324,185485,313,932537,219,493341,043,065425,669,227332,035,509723,636,990764,436,784
Net income
186m
+6.50%
21,953,58232,912,82840,799,99358,527,90062,109,44162,842,73565,986,76770,668,19274,044,32782,887,98792,086,086117,024,14654,549,59160,523,2990174,658,420186,008,458
CFO
262m
-18.02%
46,495,04357,998,23362,982,439136,527,102135,320,697135,548,971153,569,617147,458,757152,101,603180,040,837176,179,683224,483,66894,391,328120,125,99548,749,892320,030,496262,367,690
Dividend
Jun 06, 20240.79 CNY/sh

Profile

Anhui Jiuhuashan Tourism Development Co., Ltd. provides tourism services in the People's Republic of China. It is involved in the cableway cable car, hotel, travel agency, tourist passenger transportation, and e-commerce businesses. Anhui Jiuhuashan Tourism Development Co., Ltd. was founded in 2000 and is based in Chizhou, the People's Republic of China.
URL
http://www.jiuhuashan.cc
IPO date
Mar 26, 2015
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
764,437
5.64%
723,637
117.94%
332,036
-22.00%
Cost of revenue
403,162
391,750
277,226
Unusual Expense (Income)
NOPBT
361,274
331,887
54,810
NOPBT Margin
47.26%
45.86%
16.51%
Operating Taxes
61,128
57,796
112
Tax Rate
16.92%
17.41%
0.20%
NOPAT
300,147
274,091
54,698
Net income
186,008
6.50%
174,658
 
Dividends
(87,437)
(18,816)
Dividend yield
2.34%
0.60%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
67
Long-term debt
30,460
6,641
6,782
Deferred revenue
9,678
9,638
Other long-term liabilities
4,525
9,355
15,763
Net debt
(174,610)
(636,804)
(154,935)
Cash flow
Cash from operating activities
262,368
320,030
48,750
CAPEX
(185,987)
Cash from investing activities
(240,115)
Cash from financing activities
(230)
(19,046)
FCF
340,250
231,523
167,261
Balance
Cash
205,070
411,604
85,921
Long term investments
2
231,841
75,864
Excess cash
166,848
607,263
145,183
Stockholders' equity
1,086,537
1,084,836
910,436
Invested Capital
1,377,332
823,542
1,121,886
ROIC
27.28%
28.18%
4.80%
ROCE
23.40%
23.20%
4.33%
EV
Common stock shares outstanding
110,680
110,543
110,680
Price
33.75
30.06%
25.95
-8.72%
28.43
30.89%
Market cap
3,735,450
30.22%
2,868,599
-8.84%
3,146,632
30.89%
EV
3,560,840
2,231,795
2,991,697
EBITDA
442,298
408,221
127,545
EV/EBITDA
8.05
5.47
23.46
Interest
626
163
166
Interest/NOPBT
0.17%
0.05%
0.30%