investorscraft@gmail.com

Intrinsic ValueUTour Group Co., Ltd. (002707.SZ)

Previous Close$8.12
Intrinsic Value
Upside potential
Previous Close
$8.12

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

UTour Group operates as a comprehensive outbound travel service provider in China's consumer cyclical sector, specializing in organizing international travel experiences for Chinese citizens. The company's core revenue model derives from commission-based travel agency services, supplemented by integrated marketing solutions. UTour distinguishes itself through a diversified portfolio that includes specialized study tours, immigration and real estate consultation services, tourism finance products, and healthcare travel packages. The company maintains a significant physical presence with 120 company-operated retail stores and an extensive network of approximately 2,000 agency partners, creating a multi-channel distribution system that enhances market penetration. Founded in 1992 and headquartered in Beijing, UTour has established itself as an experienced player in China's competitive travel landscape, leveraging its long-standing industry relationships and operational scale. The company's strategic focus on premium outbound travel segments positions it to capitalize on China's growing middle-class demand for international tourism experiences, particularly in specialized niches that command higher margins than standard package tours.

Revenue Profitability And Efficiency

UTour Group reported revenue of CNY 6.46 billion for the period, demonstrating substantial recovery in travel demand. The company achieved net income of CNY 105.9 million, indicating a return to profitability following industry challenges. Operating cash flow generation was robust at CNY 347.4 million, significantly exceeding capital expenditures of CNY 42.7 million, reflecting efficient working capital management and strong operational execution in the post-pandemic travel environment.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.11, establishing a baseline for earnings power recovery. Operating cash flow substantially exceeded net income, suggesting high-quality earnings with strong cash conversion. The moderate capital expenditure requirement relative to operating cash flow indicates capital-light operations, allowing for potential reinvestment in growth initiatives or balance sheet strengthening as market conditions normalize.

Balance Sheet And Financial Health

UTour maintains a conservative financial structure with cash and equivalents of CNY 642.8 million against total debt of CNY 226.3 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and resilience against market volatility. The low debt level relative to equity suggests minimal financial risk and capacity to fund strategic initiatives without significant leverage increase.

Growth Trends And Dividend Policy

The company's financial performance indicates recovery momentum in China's outbound travel sector. No dividend was distributed during the period, suggesting management's preference for retaining earnings to support business expansion and operational stability. The capital allocation strategy appears focused on strengthening the company's market position rather than immediate shareholder returns, reflecting a growth-oriented approach in a rebounding industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.28 billion, the company trades at a price-to-sales multiple that reflects expectations for continued travel industry recovery. The beta of 0.61 indicates lower volatility than the broader market, suggesting investor perception of relative stability within the cyclical travel sector. Valuation metrics appear to incorporate optimism about the normalization of international travel patterns.

Strategic Advantages And Outlook

UTour's strategic advantages include its extensive retail network, diversified service offerings, and established brand recognition in China's travel market. The company's focus on premium segments like study tours and healthcare travel provides differentiation from mass-market competitors. The outlook remains tied to the recovery pace of international travel and Chinese consumer discretionary spending, with the company positioned to benefit from pent-up demand for outbound tourism experiences.

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