investorscraft@gmail.com

Intrinsic ValueHainan Dadonghai Tourism Centre (Holdings) Co., Ltd. (000613.SZ)

Previous Close$0.58
Intrinsic Value
Upside potential
Previous Close
$0.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd. operates as a specialized hospitality provider focused on the travel lodging sector within China's consumer cyclical industry. The company generates revenue primarily through hotel accommodation and catering services, capitalizing on its strategic location in Sanya, Hainan, a premier tropical tourism destination. This geographic positioning allows it to serve both domestic and international travelers seeking resort-style experiences. The company's business model is inherently tied to tourism flows and discretionary spending patterns, making it sensitive to economic cycles and travel industry dynamics. As an established player founded in 1993, Hainan Dadonghai has developed operational expertise in managing hospitality assets in one of China's most popular coastal destinations. The company operates in a highly competitive market alongside international hotel chains and local competitors, requiring continuous service differentiation. Its market position is defined by its long-standing presence in the Hainan tourism ecosystem, though it faces challenges from evolving traveler preferences and industry digitalization trends that favor larger, more technologically advanced operators.

Revenue Profitability And Efficiency

The company reported revenue of approximately 30.2 million CNY for FY2021, while recording a net loss of 2.23 million CNY. This negative profitability reflects the challenging operating environment during the period, likely impacted by pandemic-related travel restrictions. Despite the net loss, the company generated positive operating cash flow of 13.2 million CNY, indicating some operational efficiency in cash management relative to its accounting performance. Capital expenditures of 5.67 million CNY suggest ongoing investment in maintaining or upgrading its hospitality assets.

Earnings Power And Capital Efficiency

The diluted earnings per share of -0.0061 CNY demonstrates weak earnings power during the fiscal year. The negative EPS, combined with the net loss position, indicates significant challenges in translating revenue into bottom-line profitability. The capital efficiency appears constrained, as the company operated at a loss despite maintaining positive operating cash generation. The relationship between invested capital and returns requires improvement to achieve sustainable earnings capacity.

Balance Sheet And Financial Health

The company maintained a cash position of 4.68 million CNY against total debt of 6.60 million CNY, indicating a moderately leveraged financial structure. The debt level relative to cash reserves suggests some liquidity pressure, though the positive operating cash flow provides a cushion. The balance sheet structure reflects the capital-intensive nature of the hospitality industry, with assets likely concentrated in property and equipment supporting its hotel operations.

Growth Trends And Dividend Policy

The company maintained a dividend per share of zero, consistent with its loss-making position and prioritizing capital preservation. The absence of dividend distributions reflects the need to conserve cash during a period of operational challenges. Growth trends appear constrained by the difficult market conditions prevalent in 2021, with the company focusing on navigating the pandemic's impact on travel rather than expansion initiatives.

Valuation And Market Expectations

With a market capitalization reported as zero and a negative beta of -0.46, the company's valuation metrics suggest limited market interest or potential data reporting issues. The negative beta indicates historical price movement that is inversely correlated with the broader market, which is unusual for a consumer cyclical company and may reflect its specific risk profile or trading characteristics on the Shenzhen exchange.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its established presence in Hainan's tourism market, a region with long-term growth potential. However, the outlook remains challenging as the company must adapt to post-pandemic travel patterns and competitive pressures. Success will depend on effectively leveraging its location advantages while improving operational efficiency to return to profitability in a recovering tourism environment.

Sources

Company filingsFinancial data provider

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount