investorscraft@gmail.com

Intrinsic ValueAtour Lifestyle Holdings Limited (ATAT)

Previous Close$39.67
Intrinsic Value
Upside potential
Previous Close
$39.67

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

Atour Lifestyle Holdings Limited operates in the hospitality sector, specializing in mid-to-upscale accommodations with a focus on experiential travel. The company generates revenue primarily through hotel operations, franchise fees, and ancillary services such as food and beverage offerings. Atour differentiates itself by blending modern design with localized cultural elements, targeting both business and leisure travelers in China. Its asset-light franchise model allows for scalable expansion while maintaining consistent service quality. The company has carved a niche in China's competitive lodging market by emphasizing technology integration, including mobile check-ins and smart room features, enhancing operational efficiency and guest satisfaction. Atour’s strategic partnerships with property developers and its loyalty program further strengthen its market positioning, enabling it to capture a growing share of domestic travel demand.

Revenue Profitability And Efficiency

Atour reported revenue of CNY 7.25 billion for FY 2024, with net income of CNY 1.28 billion, reflecting a net margin of approximately 17.6%. The company’s operating cash flow of CNY 1.73 billion underscores strong cash generation, while modest capital expenditures of CNY 56.2 million indicate efficient reinvestment. Diluted EPS of CNY 9.18 highlights robust earnings per share growth, supported by disciplined cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income relative to revenue, driven by a scalable franchise model and operational leverage. Atour’s capital efficiency is further demonstrated by its ability to generate significant operating cash flow with minimal capital expenditures, allowing for reinvestment in growth initiatives or shareholder returns.

Balance Sheet And Financial Health

Atour maintains a solid balance sheet with CNY 3.62 billion in cash and equivalents, providing ample liquidity. Total debt of CNY 1.73 billion is manageable, given the company’s strong cash flow generation. The healthy cash position supports both growth ambitions and potential dividend payouts, with no immediate financial distress evident.

Growth Trends And Dividend Policy

Atour’s growth is fueled by expansion in China’s hospitality market, with a focus on franchising and technology-driven services. The company’s dividend policy, evidenced by a CNY 3.16 per share payout, reflects a commitment to returning capital to shareholders while retaining funds for strategic investments. This balanced approach aligns with its growth trajectory and financial stability.

Valuation And Market Expectations

The company’s valuation metrics, including its earnings multiple and dividend yield, suggest market confidence in its growth prospects and profitability. Investors likely price Atour at a premium due to its scalable model and leadership in China’s mid-to-upscale lodging segment, though sector-wide risks such as economic slowdowns could impact future performance.

Strategic Advantages And Outlook

Atour’s strategic advantages include its asset-light model, strong brand recognition, and technology integration, which position it well for sustained growth. The outlook remains positive, supported by rising domestic travel demand and operational efficiencies. However, macroeconomic factors and competitive pressures warrant monitoring to assess long-term resilience.

Sources

Company filings, financial statements

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