investorscraft@gmail.com

Intrinsic ValueTibet Tourism Co.,Ltd (600749.SS)

Previous Close$16.62
Intrinsic Value
Upside potential
Previous Close
$16.62

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

Tibet Tourism Co.,Ltd operates as a specialized tourism service provider in China, focusing exclusively on the development and management of recreational destinations within the Tibet Autonomous Region. Its core revenue model is multifaceted, generating income from ticket sales for operated scenic spots like the Yarlung Zangbo Grand Canyon and Basongcuo, supplemented by revenue from short-distance passenger transport, cultural performances, and ancillary services including travel and business offerings. The company occupies a unique and defensible niche within the domestic tourism sector, leveraging its exclusive operational rights to premier natural and cultural attractions in a geographically restricted and highly sought-after destination. This positioning allows it to capitalize on growing domestic tourism and wellness travel trends, though its operations are inherently tied to the specific economic and regulatory environment of its regional focus, creating a concentrated market presence distinct from national competitors.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 213.4 million. It achieved a net income of CNY 16.7 million, demonstrating an ability to translate top-line performance into bottom-line profitability. Operating cash flow was a robust CNY 76.2 million, significantly exceeding net income and indicating strong cash conversion from its core business operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.075. Capital expenditure was negative CNY 49.9 million, which may suggest proceeds from asset disposals outweighing new investments. The positive operating cash flow relative to earnings points to healthy underlying operational efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 506.5 million. Total debt is reported at CNY 250.3 million. The substantial cash reserve provides a significant buffer against its debt obligations and supports financial stability, particularly important for a cyclical business.

Growth Trends And Dividend Policy

The company did not pay a dividend, opting to retain earnings. The capital expenditure activity suggests a potential strategic shift or asset recycling rather than aggressive expansion. Future growth is likely tied to tourist volume recovery and the utilization of its existing scenic asset portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.75 billion, the market valuation implies significant expectations for future growth and profitability expansion beyond current levels. A beta of 0.958 indicates the stock's volatility is nearly in line with the broader market.

Strategic Advantages And Outlook

The firm's key advantage is its exclusive operational control over unique natural and cultural assets in Tibet, a region with high tourist appeal. Its outlook is directly correlated with the recovery of domestic travel and pilgrimage tourism, though it remains subject to regional economic conditions and potential regulatory changes affecting the tourism sector.

Sources

Company DescriptionProvided Financial Data

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