investorscraft@gmail.com

Intrinsic ValueXi'an Qujiang Cultural Tourism Co., Ltd. (600706.SS)

Previous Close$10.97
Intrinsic Value
Upside potential
Previous Close
$10.97

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

Xi'an Qujiang Cultural Tourism Co., Ltd. operates as a comprehensive tourism service provider in China, primarily within the historic city of Xi'an. Its core revenue model is diversified across scenic spot operation and management, accommodation services, catering, property management, and travel services. The company leverages its strategic location in a key cultural destination to capture tourist spending through an integrated ecosystem that includes on-site experiences and supporting amenities. Its operations are deeply entrenched in the domestic tourism sector, catering to both domestic and international visitors drawn to the region's heritage. As a subsidiary of a state-owned tourism investment group, it holds a significant local market position, benefiting from established infrastructure and government-backed development initiatives within the Qujiang New District. This positioning allows it to function as a central player in the area's cultural tourism economy, though it faces competition from both private operators and other regional attractions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.25 billion for the period, indicating substantial operational scale. However, profitability was challenged with a net loss of CNY -131.3 million and a diluted EPS of -0.51. Operating cash flow was positive at CNY 205 million, suggesting core operations generated cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is negative, as reflected by the net loss. The positive operating cash flow of CNY 205 million, which exceeded capital expenditures of CNY -47.6 million, indicates an ability to fund some investments internally, though overall capital efficiency is pressured by the unprofitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 122.3 million against a significant total debt of CNY 900.5 million. This high debt load relative to cash reserves indicates elevated financial leverage and potential liquidity concerns, requiring careful management of obligations and operational cash generation.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with its loss-making position. Growth trends are unclear from a single data point, but the net loss suggests the company is in a challenging phase, likely focused on recovery and operational stability rather than aggressive expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.82 billion, the market is valuing the company at a significant premium to its revenue. The negative earnings make traditional P/E valuation inapplicable, implying investor expectations are based on future recovery potential and the value of its tangible assets and market position rather than current profitability.

Strategic Advantages And Outlook

The company's primary advantage is its entrenched position in Xi'an's tourism ecosystem and backing from a state-owned parent, providing stability. The outlook hinges on a recovery in tourism demand and effective management of its high debt load to return to profitability and sustainable growth.

Sources

Company Annual ReportPublic Financial Disclosures

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