
China Tourism Group Duty Free Corp Ltd
SSE:601888

Intrinsic Value
The intrinsic value of one
China Tourism Group Duty Free Corp Ltd
stock under the Base Case scenario is
71.29
CNY.
Compared to the current market price of 64.87 CNY,
China Tourism Group Duty Free Corp Ltd
is
Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Tourism Group Duty Free Corp Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
China Tourism Group Duty Free Corp Ltd
Balance Sheet Decomposition
China Tourism Group Duty Free Corp Ltd
Current Assets | 54.7B |
Cash & Short-Term Investments | 32B |
Receivables | 900.7m |
Other Current Assets | 21.7B |
Non-Current Assets | 20.9B |
Long-Term Investments | 5.2B |
PP&E | 9.6B |
Intangibles | 2.9B |
Other Non-Current Assets | 3.2B |
Free Cash Flow Analysis
China Tourism Group Duty Free Corp Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Tourism Group Duty Free Corp Ltd
Revenue
|
59.7B
CNY
|
Cost of Revenue
|
-41.5B
CNY
|
Gross Profit
|
18.2B
CNY
|
Operating Expenses
|
-11.8B
CNY
|
Operating Income
|
6.5B
CNY
|
Other Expenses
|
-1.1B
CNY
|
Net Income
|
5.4B
CNY
|
Profitability Score
Profitability Due Diligence
China Tourism Group Duty Free Corp Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
China Tourism Group Duty Free Corp Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Tourism Group Duty Free Corp Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
China Tourism Group Duty Free Corp Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Tourism Group Duty Free Corp Ltd
According to Wall Street analysts, the average 1-year price target for
China Tourism Group Duty Free Corp Ltd
is 75.55 CNY
with a low forecast of 49.49 CNY and a high forecast of 113.4 CNY.
Dividends
Current shareholder yield for China Tourism Group Duty Free Corp Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
China Tourism Group Duty Free Corp Ltd
stock under the Base Case scenario is
71.29
CNY.
Compared to the current market price of 64.87 CNY,
China Tourism Group Duty Free Corp Ltd
is
Undervalued by 9%.