investorscraft@gmail.com

Intrinsic ValueYunnan Tourism Co., Ltd. (002059.SZ)

Previous Close$5.57
Intrinsic Value
Upside potential
Previous Close
$5.57

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

Yunnan Tourism Co., Ltd. operates as a diversified tourism enterprise based in Kunming, China, with a multifaceted revenue model spanning travel services, hospitality, and real estate development. The company's core operations include managing conference hotels, organizing travel itineraries, and developing property gardening services, positioning it within the competitive consumer cyclical sector. While leveraging Yunnan Province's status as a premier domestic tourism destination, the company faces significant challenges from intense regional competition and evolving travel patterns. Its market position appears constrained by operational scale and profitability pressures, as it navigates the complex interplay between tourism demand and ancillary real estate activities. The integrated approach aims to capture value across the tourism value chain but requires careful execution to achieve sustainable market differentiation and financial stability in a dynamic economic environment.

Revenue Profitability And Efficiency

The company generated revenue of CNY 557 million for the period but reported a net loss of CNY 28.1 million, indicating significant profitability challenges. Operational efficiency appears strained, with negative operating cash flow of CNY 165.8 million exceeding the net loss, suggesting potential working capital pressures or timing differences in cash collection. The negative EPS of CNY -0.0278 further reflects the company's current inability to translate top-line performance into bottom-line results, highlighting fundamental operational inefficiencies that require strategic attention.

Earnings Power And Capital Efficiency

Yunnan Tourism demonstrates weak earnings power with negative net income and substantial negative operating cash flow. Capital expenditure of CNY 58.2 million occurred alongside these cash flow challenges, potentially indicating investments that have yet to yield returns. The combination of operating losses and cash burn raises questions about capital allocation efficiency and the company's ability to generate sustainable returns on invested capital in its current operational structure.

Balance Sheet And Financial Health

The balance sheet shows CNY 185.4 million in cash against total debt of CNY 418.5 million, creating a leveraged position that may constrain financial flexibility. The negative operating cash flow compounds liquidity concerns, potentially limiting the company's ability to service debt obligations without external financing or asset sales. This financial structure requires careful management to maintain solvency while addressing operational challenges.

Growth Trends And Dividend Policy

Current financial performance does not support growth initiatives, with the company prioritizing operational stabilization over expansion. The absence of dividend payments reflects the negative earnings and cash flow position, as management likely conserves capital to fund ongoing operations and address financial obligations. The company's near-term focus appears centered on achieving profitability rather than pursuing aggressive growth or returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.49 billion, the market valuation appears disconnected from current financial metrics, potentially reflecting expectations of future recovery or strategic developments. The beta of 0.702 suggests lower volatility than the broader market, possibly indicating investor perception of limited near-term catalysts. This valuation dynamic implies that market participants may be pricing in turnaround potential despite present challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its location within Yunnan Province, a key tourism market, though this has not translated into recent financial success. The outlook remains challenging given the current loss-making position and cash flow constraints. Success will depend on effectively leveraging its integrated tourism model while implementing operational improvements to achieve sustainable profitability in a competitive landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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