investorscraft@gmail.com

Intrinsic ValueJinling Hotel Corporation, Ltd. (601007.SS)

Previous Close$8.29
Intrinsic Value
Upside potential
Previous Close
$8.29

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

Jinling Hotel Corporation operates as a diversified hospitality company primarily focused on hotel operations within China's competitive travel lodging sector. The company generates revenue through traditional hotel services while diversifying into complementary business segments including commercial property operations and eco-tourism park development. Its core hospitality operations are supplemented by strategic merchandise trading activities, particularly in alcoholic beverages and specialty food distribution, creating multiple revenue streams beyond conventional room bookings. The company maintains a regional stronghold in Nanjing while expanding its footprint through integrated tourism offerings that combine accommodation with experiential travel elements. This multi-faceted approach positions Jinling Hotel to capture value across different consumer spending categories within the broader tourism ecosystem, though it operates in a highly fragmented market dominated by both international chains and local competitors. The company's longevity since 1983 provides established brand recognition in its core markets, though scale limitations compared to national giants present ongoing competitive challenges in an industry experiencing rapid consolidation and digital transformation.

Revenue Profitability And Efficiency

The company generated CNY 1.87 billion in revenue with net income of CNY 33.3 million, reflecting modest profitability in a competitive hospitality market. Operating cash flow of CNY 122.8 million significantly exceeded net income, indicating healthy cash conversion from operations. Capital expenditures of CNY 16.0 million suggest maintenance-level investment rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.085 demonstrates limited earnings power relative to the company's scale. The substantial operating cash flow generation compared to net income suggests strong underlying cash earnings capability, though absolute profitability remains constrained by industry dynamics and operating leverage challenges in the post-pandemic recovery environment.

Balance Sheet And Financial Health

The balance sheet shows conservative financial positioning with CNY 291.1 million in cash against CNY 234.2 million in total debt, providing adequate liquidity coverage. The low debt level relative to equity and cash reserves indicates minimal financial leverage risk, supporting operational stability during industry cyclicality.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CNY 0.07 per share, representing a substantial portion of earnings and indicating commitment to shareholder returns. Growth prospects appear tempered given moderate capital investment levels and the challenging recovery trajectory in China's domestic tourism sector post-pandemic.

Valuation And Market Expectations

With a market capitalization of CNY 3.17 billion, the company trades at approximately 1.7 times revenue and 95 times earnings, reflecting market expectations for recovery and growth in China's hospitality sector. The low beta of 0.364 suggests defensive characteristics relative to broader market movements.

Strategic Advantages And Outlook

The company's diversified revenue streams beyond traditional hotel operations provide some insulation against industry cyclicality. Established presence in Nanjing and integrated tourism offerings represent competitive advantages, though scale limitations and intense competition present ongoing challenges for market share expansion and margin improvement.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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