investorscraft@gmail.com

Intrinsic ValueChina Travel International Investment Hong Kong Limited (0308.HK)

Previous CloseHK$1.37
Intrinsic Value
Upside potential
Previous Close
HK$1.37

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

China Travel International Investment Hong Kong Limited is a diversified travel and tourism conglomerate operating primarily in Mainland China, Hong Kong, and Macau. Its core revenue model is built on owning and operating integrated tourism assets, including theme parks, scenic spots, cable cars, and ski resorts, complemented by hotel accommodations, cross-border transportation, and travel agency services. The company leverages its extensive portfolio to capture value across the entire tourism value chain, from destination development and visitor experiences to transportation and accommodation. As a subsidiary of China Travel Service (Holdings), it benefits from a strong brand and established network, positioning it as a key domestic player in the Chinese leisure and tourism sector. Its integrated approach provides a defensive moat against pure-play competitors, though it remains exposed to regional economic cycles and discretionary consumer spending.

Revenue Profitability And Efficiency

The company generated HKD 4.63 billion in revenue for the period. Profitability was modest, with net income of HKD 106 million, translating to a net margin of approximately 2.3%. Operating cash flow was robust at HKD 692 million, significantly exceeding net income, indicating strong cash conversion from its capital-intensive tourism operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0191, reflecting the company's earnings power post-recovery. Capital expenditures of HKD -862 million indicate significant ongoing investment to maintain and upgrade its extensive portfolio of physical tourism assets, which is typical for an operator in this sector.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with HKD 2.44 billion in cash and equivalents. Total debt is reported at HKD 2.14 billion. The company's financial health appears stable, with ample cash to service its obligations and fund its operations, supported by its state-owned enterprise backing.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.015 per share, demonstrating a commitment to shareholder returns. Future growth is intrinsically linked to the recovery and expansion of the tourism sector in Greater China, driven by domestic travel demand and the revitalization of its asset base.

Valuation And Market Expectations

With a market capitalization of approximately HKD 8.8 billion, the market assigns a valuation that reflects its position as a recovery play in the consumer cyclical space. The low beta of 0.324 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantage is its vertically integrated tourism ecosystem and its affiliation with a major state-owned travel group. The outlook is cautiously optimistic, contingent on a sustained rebound in travel and tourism spending across its key operating regions, particularly Mainland China.

Sources

Company Annual ReportHong Kong 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