investorscraft@gmail.com

Intrinsic ValueBTG Hotels (Group) Co., Ltd. (600258.SS)

Previous Close$17.21
Intrinsic Value
Upside potential
Previous Close
$17.21

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

BTG Hotels (Group) Co., Ltd. is a prominent hotel operator and manager within China's expansive consumer cyclical sector, focusing exclusively on the travel lodging industry. The company generates revenue through the ownership, operation, and management of a diverse portfolio of hotel properties, leveraging its established brand presence and operational expertise to capture value from both business and leisure travel demand across the People's Republic. Its core business model is asset-intensive, involving direct hotel operations, which provides a stable revenue base but requires significant capital investment for property upkeep and expansion. Operating from its Beijing headquarters, the firm holds a solid market position as a domestic player, navigating a competitive landscape that includes international chains and local competitors, with its strategy deeply intertwined with the recovery and growth patterns of China's domestic tourism and economic activity.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 7.75 billion for the period, demonstrating strong top-line performance. Net income reached CNY 806 million, translating to a healthy net profit margin, while diluted EPS stood at CNY 0.72. Operating cash flow was substantial at CNY 3.37 billion, significantly exceeding capital expenditures of CNY -564 million, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

BTG Hotels exhibits solid earnings power, as evidenced by its net income and strong operating cash flow generation. The company's capital expenditures are focused on maintaining and potentially expanding its hotel asset base, a necessary investment in its asset-heavy business model. The significant positive operating cash flow after accounting for capex highlights effective capital deployment for operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.30 billion against a total debt burden of CNY 7.32 billion, indicating a leveraged financial structure common for companies with substantial property assets. The high level of operating cash flow provides a crucial buffer for servicing this debt, though the overall financial health is dependent on sustained operational performance.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by declaring a dividend of CNY 0.36 per share. Growth trends are inherently tied to the recovery and expansion of China's travel and tourism sector, with the company's performance serving as a barometer for domestic economic activity and consumer discretionary spending.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.04 billion, the market values the company based on its earnings recovery and position in the Chinese lodging market. A beta of 0.77 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its established domestic operations.

Strategic Advantages And Outlook

BTG Hotels' strategic advantage lies in its entrenched presence within China's vast domestic travel market. The outlook is directly correlated with the health of the Chinese economy and consumer confidence, positioning the company to benefit from long-term trends in domestic tourism, though it remains exposed to cyclical downturns.

Sources

Company FilingsShanghai Stock Exchange

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