Previous Close | $61.92 |
Intrinsic Value | $1,070.97 |
Upside potential | +1,630% |
Data is not available at this time.
Trip.com Group Limited operates as a leading online travel service provider in China and internationally, offering a comprehensive suite of travel-related services including accommodation reservations, transportation ticketing, packaged tours, and corporate travel management. The company generates revenue primarily through commissions from bookings, advertising, and value-added services, leveraging its extensive network of partnerships with airlines, hotels, and other travel service providers. Positioned as a dominant player in the Asia-Pacific travel market, Trip.com benefits from strong brand recognition, technological innovation, and a vast user base, which it monetizes through both direct and indirect channels. The company competes in a highly fragmented global industry but maintains a competitive edge through its integrated platform, data-driven personalization, and aggressive expansion into high-growth markets such as outbound Chinese tourism and domestic travel recovery post-pandemic. Its strategic focus on mobile-first solutions and AI-driven customer engagement further solidifies its market leadership.
In FY 2024, Trip.com reported robust revenue of RMB 53.3 billion, reflecting strong demand recovery in the travel sector. Net income stood at RMB 17.1 billion, with diluted EPS of RMB 24.78, underscoring efficient cost management and operational leverage. The company generated RMB 19.6 billion in operating cash flow, highlighting its ability to convert bookings into cash despite minimal capital expenditures, indicating a capital-light business model.
Trip.com demonstrates significant earnings power, driven by high-margin commission-based revenue and scalable technology infrastructure. The absence of reported capital expenditures suggests minimal reinvestment needs, allowing free cash flow to support growth initiatives or shareholder returns. The company’s capital efficiency is further evidenced by its ability to maintain profitability while expanding its service offerings and geographic footprint.
Trip.com maintains a solid balance sheet with RMB 51.1 billion in cash and equivalents, providing ample liquidity to navigate market fluctuations. Total debt of RMB 40.3 billion is manageable relative to its cash position and operating cash flows, indicating moderate leverage. The company’s financial health appears stable, with sufficient resources to fund growth and withstand industry volatility.
Trip.com benefits from secular growth trends in global travel demand, particularly in Asia. The company’s dividend policy, with a payout of RMB 0.28 per share, reflects a balanced approach to returning capital while retaining funds for expansion. Future growth is likely driven by market share gains, cross-selling opportunities, and recovery in international travel volumes.
The market likely prices Trip.com on its earnings recovery trajectory and leadership in the high-growth Chinese travel market. Valuation metrics should account for its scalable platform, margin expansion potential, and exposure to rising disposable incomes in emerging markets. Investor expectations are anchored on sustained demand normalization and execution in cross-border travel.
Trip.com’s strategic advantages include its dominant market position, technological prowess, and extensive supplier network. The outlook remains positive, supported by pent-up travel demand, digital adoption, and strategic investments in user experience. Risks include geopolitical tensions and economic slowdowns, but the company is well-positioned to capitalize on long-term industry growth.
Company filings, FY 2024 financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |