investorscraft@gmail.com

Intrinsic ValueFosun Tourism Group (1992.HK)

Previous CloseHK$7.75
Intrinsic Value
Upside potential
Previous Close
HK$7.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fosun Tourism Group operates as a vertically integrated leisure and tourism conglomerate, generating revenue through three primary segments: owned and managed resorts, destination development, and ancillary services. Its core resort portfolio is anchored by the globally recognized Club Med brand, offering all-inclusive vacation experiences, complemented by its Casa Cook and Cook's Club boutique hotel concepts. The company develops and operates large-scale integrated tourism destinations in China, such as Atlantis Sanya and FOLIDAY Towns, which combine hospitality, entertainment, and cultural attractions. This diversified model allows it to capture value across the entire tourism value chain, from property ownership and management to ticketing and experiential services through its FOLIDAY digital platform. The group leverages its affiliation with Fosun International for scale and investment capacity, positioning itself as a significant player in the premium and domestic Chinese tourism markets, though it remains exposed to cyclical demand and travel disruptions.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 17.15 billion for FY 2023, demonstrating a strong recovery in travel demand. Profitability was positive with a net income of HKD 307 million, indicating a return to earnings after pandemic-era challenges. Operating cash flow was exceptionally strong at HKD 4.36 billion, significantly exceeding capital expenditures, which reflects efficient conversion of sales into cash and prudent investment management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.25, confirming the return to profitability. The substantial operating cash flow of HKD 4.36 billion, against capital expenditures of HKD 1.46 billion, indicates healthy free cash flow generation. This suggests the core resort and destination operations possess solid earnings power, though the high debt load impacts overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position with total debt of HKD 23.66 billion significantly outweighing cash and equivalents of HKD 2.98 billion. This high leverage is common in capital-intensive tourism and real estate development but necessitates careful liquidity management. The strong operating cash flow provides a crucial buffer for servicing these obligations.

Growth Trends And Dividend Policy

The 2023 results signal a powerful rebound from the pandemic, aligning with broader travel industry recovery trends. The company did not pay a dividend, which is a prudent strategy for a capital-intensive business prioritizing debt management and reinvestment into its resort and destination portfolio over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 9.65 billion, the market is valuing the company at a significant discount to its reported revenue, reflecting concerns over its high leverage and the capital-intensive nature of its business model. The beta of 1.086 indicates stock volatility slightly above the market average, typical for cyclical consumer stocks.

Strategic Advantages And Outlook

The group's key advantage is its portfolio of owned and managed iconic assets like Club Med and Atlantis Sanya, providing a competitive moat. Its outlook is tied to the sustained recovery of global travel, particularly in its key Chinese market, and its ability to manage its substantial debt load while executing its integrated tourism destination strategy.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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