investorscraft@gmail.com

Intrinsic ValueWuhan Sante Cableway Group Co., Ltd. (002159.SZ)

Previous Close$16.32
Intrinsic Value
Upside potential
Previous Close
$16.32

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

Wuhan Sante Cableway Group operates as a specialized tourism infrastructure developer and operator within China's consumer cyclical sector. The company's core revenue model centers on investing in, constructing, and operating approximately 20 premium sightseeing ropeway systems and integrated scenic spots across renowned domestic destinations. These include flagship projects such as the Huashan cableway in Shaanxi, Qiandao Lake cableway in Zhejiang, Fanjing Mountain in Guizhou, and Monkey Island in Hainan. The company generates income through ticket sales for cableway rides and access to managed scenic areas, supplemented by ancillary services within its tourism complexes. This positions Sante Cableway as a key player in China's domestic tourism value chain, catering to the growing demand for accessible mountain and nature-based experiences. The company leverages its long-standing operational expertise, established since its 1989 founding, to secure concessions and manage critical tourism infrastructure in high-traffic locations. Its market position is defined by a portfolio of geographically diverse assets that reduce seasonality risks and capitalize on regional tourism development policies. The integrated approach of combining transportation (cableways) with destination management (scenic spots) creates multiple revenue streams and enhances visitor spending per trip.

Revenue Profitability And Efficiency

For FY2024, the company reported revenue of CNY 692.5 million with net income of CNY 142.0 million, translating to a robust net profit margin of approximately 20.5%. The business demonstrated strong cash generation with operating cash flow of CNY 285.3 million, significantly exceeding capital expenditures of CNY 45.9 million. This indicates efficient conversion of earnings into cash and disciplined reinvestment in maintaining and upgrading its tourism infrastructure assets.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with diluted EPS of CNY 0.80 for the period. Operating cash flow coverage of capital expenditures remains healthy at over six times, suggesting the core business generates sufficient internal funds for maintenance and selective growth investments. The capital-light model of operating existing cableway infrastructure allows for high returns on invested capital following the initial construction phase.

Balance Sheet And Financial Health

Sante Cableway maintains a conservative financial position with cash and equivalents of CNY 374.8 million against total debt of CNY 145.5 million, resulting in a net cash position. This strong liquidity profile provides flexibility to weather tourism industry volatility and pursue strategic opportunities. The low debt level relative to cash reserves indicates minimal financial risk and capacity for potential expansion or shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.25, representing a payout ratio of approximately 31% based on FY2024 earnings. This balanced capital allocation strategy combines returning excess cash to shareholders while retaining earnings for organic growth opportunities. The company's growth is tied to domestic tourism recovery and its ability to optimize existing asset utilization.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.90 billion, the company trades at a P/E ratio of around 20.4x based on FY2024 earnings. The beta of 0.735 suggests lower volatility compared to the broader market, reflecting the defensive characteristics of its tourism infrastructure assets. Market expectations appear to price in stable earnings growth from the company's established portfolio of scenic spot operations.

Strategic Advantages And Outlook

Sante Cableway's strategic advantages include its portfolio of exclusive cableway concessions in high-demand tourist destinations and operational expertise developed over three decades. The outlook depends on China's domestic tourism recovery and consumer spending trends. The company's asset-light management model and strong balance sheet position it to capitalize on tourism growth while managing cyclical industry risks through geographic diversification.

Sources

Company DescriptionFinancial Data Provided

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