investorscraft@gmail.com

Intrinsic ValueEmei Shan Tourism Co.,Ltd (000888.SZ)

Previous Close$13.92
Intrinsic Value
Upside potential
Previous Close
$13.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Emei Shan Tourism Co., Ltd. operates as a specialized tourism service provider deeply integrated with the Emei Shan scenic area, one of China's Four Sacred Buddhist Mountains and a UNESCO World Heritage site. The company's core revenue model centers on monetizing tourist access and services through comprehensive travel solutions, including ticket sales, hotel bookings, and guided tours. It leverages its strategic location and exclusive operational rights within the premier destination to capture value from both domestic and international visitors. Operating within the consumer cyclical sector, the company benefits from China's growing domestic tourism market while navigating its seasonal fluctuations. Its market position is inherently defensive within its niche, as it holds a quasi-monopoly over the commercialization of the Emei Shan landmark. This unique positioning allows it to capitalize on cultural and religious tourism, catering to pilgrims and leisure travelers alike. The business extends beyond basic access to offer value-added services such as personalized itineraries for business travelers and online platforms for convenient booking, creating a multifaceted ecosystem around the destination. Its deep-rooted presence since 1997 provides a significant competitive moat, making it an essential gateway for experiencing this iconic Chinese cultural heritage site.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.01 billion, demonstrating its ability to generate substantial income from its tourism operations. Profitability was robust, with net income reaching CNY 234.6 million, translating to a healthy net margin of approximately 23%. The company's operational efficiency is evidenced by strong cash generation, with operating cash flow of CNY 358.6 million significantly exceeding capital expenditures, indicating effective management of its core business activities.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as reflected in its diluted EPS of CNY 0.45. Capital efficiency appears sound, with operating cash flow comfortably funding investment needs. The substantial cash flow from operations, which is over three times the level of capital expenditures, suggests the business model requires relatively modest ongoing investments to maintain its asset base, allowing for significant free cash flow generation.

Balance Sheet And Financial Health

Emei Shan Tourism maintains a strong balance sheet characterized by a substantial cash position of CNY 1.51 billion against total debt of CNY 509.3 million. This results in a net cash position, providing considerable financial flexibility and a low-risk profile. The company's conservative leverage and high liquidity underscore its financial stability, positioning it well to withstand industry cyclicality and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.25 per share. This payout, supported by strong earnings and cash flow, indicates a commitment to returning capital to investors. The underlying growth is tied to the recovery and expansion of China's domestic tourism sector, with the company well-positioned to benefit from increasing travel demand post-pandemic.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.56 billion, the market values the company at a premium to its book value, reflecting its stable cash flows and unique asset ownership. A beta of 0.676 suggests the stock is less volatile than the broader market, which is consistent with its defensive tourism niche and strong financial position, implying investor perception of lower systematic risk.

Strategic Advantages And Outlook

The company's primary strategic advantage is its exclusive operational rights to a world-renowned tourist destination, creating a significant economic moat. The outlook is closely tied to the recovery of travel in China, with potential for growth through service diversification and digital platform enhancement. Its strong balance sheet provides a buffer against volatility and capacity for strategic initiatives to deepen visitor engagement and monetization.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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