investorscraft@gmail.com

Intrinsic ValueHubei Three Gorges Tourism Group Co., Ltd. (002627.SZ)

Previous Close$9.24
Intrinsic Value
Upside potential
Previous Close
$9.24

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

Hubei Three Gorges Tourism Group operates as a comprehensive transportation and tourism service provider in China's Hubei province, with its core operations centered around passenger road transportation. The company generates revenue through intercity bus services connecting highways and railways, urban-rural routes, and specialized transportation solutions. Its diversified service portfolio extends to car rentals, taxi management, and the operation of ten passenger terminals supporting 360 operating lines with a fleet of 2,034 vehicles. Beyond transportation, the company has strategically expanded into tourism services, operating cruise ships and offering integrated tourism packages including consulting, reception, transportation, and catering services. This vertical integration allows the company to capture value across the travel ecosystem while leveraging its established transportation infrastructure. The group maintains a strong regional presence in the Three Gorges area, positioning itself as a key infrastructure player in China's domestic tourism and transportation sectors. The 2021 rebranding from Hubei Yichang Transportation Group reflects its strategic pivot toward tourism integration, utilizing its transportation backbone to create synergistic service offerings. This market position is reinforced by its operational scale and established route network throughout the region.

Revenue Profitability And Efficiency

The company reported revenue of CNY 741 million for the period, demonstrating its operational scale in the transportation and tourism sectors. Net income reached CNY 118 million, reflecting efficient cost management and viable profitability margins. Strong operating cash flow of CNY 340 million indicates healthy core business operations, significantly exceeding net income and suggesting quality earnings. Capital expenditures of CNY 260 million highlight ongoing investments in fleet maintenance and tourism infrastructure development.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.16 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income underscores strong cash conversion efficiency. The company demonstrates disciplined capital allocation with investments directed toward maintaining and expanding its transportation and tourism assets. This capital efficiency supports sustainable operations while funding strategic initiatives in the integrated tourism value chain.

Balance Sheet And Financial Health

The company maintains a robust financial position with cash and equivalents of CNY 1.42 billion, providing significant liquidity. Total debt of CNY 178 million represents a conservative leverage profile, with substantial cash coverage. This strong balance sheet supports operational flexibility and provides resilience against industry cyclicality. The low debt level relative to cash reserves indicates a prudent financial strategy focused on stability.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.10, representing a meaningful distribution relative to earnings. The strategic rebranding and expansion into tourism services indicate a growth orientation beyond core transportation operations. The capital expenditure program suggests ongoing investment in modernizing operations and expanding service capabilities. This balanced approach combines returning capital to shareholders with funding strategic growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.92 billion, the company trades at valuation metrics that reflect its regional focus and industry positioning. The beta of 0.385 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, defensive characteristics. The valuation incorporates expectations for the company's integrated transportation-tourism model and its regional market dominance in the Three Gorges area.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its integrated service model combining transportation infrastructure with tourism services. Its established network of terminals, routes, and vehicles creates significant barriers to entry in its regional markets. The outlook depends on domestic tourism recovery and regional economic development in Hubei province. The company's scale and vertical integration position it to benefit from China's growing domestic tourism market while maintaining stability through its essential transportation services.

Sources

Company filingsFinancial statements

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