Valuation China Travel International Investment Hong Kong Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:49 10/03/2026 pm IST			5-day change	1st Jan Change
1.220 ^HKD	+0.83%		-3.17%	-5.43%

23/01	Lingbao Gold Group Company Ltd. Appoints Huang Hui as Independent Non-Executive Director and Chairman of the Remuneration Committee, A Member of Audit Committee and Nomination Committee, Effective January 22, 2026	CI
17/25/17	China Travel International Investment Hong Kong entered facility letter for uncommitted revolving loan up to aggregate amount of HK$500 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,869	8,526	9,800	7,419	5,537	6,755	6,755	-
Change	-	45.28%	14.94%	-24.29%	-25.37%	22%	0%	-
Enterprise Value (EV)	5,869	8,526	9,800	7,419	5,537	6,755	6,755	6,755
Change	-	45.28%	14.94%	-24.29%	-25.37%	22%	0%	0%
P/E ratio	-15x	49x	-27.5x	-	-	-122x	16.3x	13.6x
PBR	0.36x	0.49x	0.6x	0.45x	-	0.43x	0.42x	0.42x
PEG	-	-0x	0x	-	-	-	-0x	0.7x
Capitalization / Revenue	2.98x	2.34x	3.23x	1.65x	1.2x	1.55x	1.51x	1.42x
EV / Revenue	0x	0x	0x	0x	0x	1.55x	1.51x	1.42x
EV / EBITDA	-0x	0x	-0x	0x	0x	9.44x	5.76x	5.19x
EV / EBIT	-0x	-0x	-0x	0x	0x	59.5x	17.8x	21.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.025	0.015	-	0.0297	0.0234
Rate of return	-	-	-	1.87%	1.5%	-	2.44%	1.92%
EPS ²	-0.0706	0.0314	-0.0643	-	-	-0.01	0.075	0.09
Distribution rate	-	-	-	-	-	-	39.7%	26%
Net sales ¹	1,967	3,648	3,032	4,494	4,627	4,352	4,473	4,766
EBITDA ¹	-192.2	259.8	-117.7	1,089	870.4	715.5	1,173	1,301
EBIT ¹	-781.6	-330	-659.2	565.1	363.1	113.6	379	313.5
Net income ¹	-390.8	174	-355.8	239.5	106	-45.98	353.9	412.8
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	1.060	1.540	1.770	1.340	1.000	1.220	1.220	1.220
Nbr of stocks (in thousands)	55,36,634	55,36,634	55,36,634	55,36,634	55,36,634	55,36,634	55,36,634	-
Announcement Date	30/03/21	30/03/22	31/03/23	26/03/24	26/03/25	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA TRAVEL INTERNATIONAL INVESTMENT HONG KONG LIMITED	-	-	-	-.--%	86Cr
TUI AG	5.06x	0.19x	1.95x	3.05%	405.9Cr
MANCHESTER UNITED PLC	258.89x	4.12x	13.84x	-.--%	299Cr
ROUND ONE CORPORATION	14.56x	1.62x	4.29x	1.86%	161.27Cr
COMPAGNIE DES ALPES	10.54x	1.8x	5.95x	4.6%	155.98Cr
LUCKY STRIKE ENTERTAINMENT CORPORATION	1108.11x	1.9x	6.46x	2.79%	118.56Cr
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	27.69x	2.43x	6.09x	1.41%	107.85Cr
EMEI SHAN TOURISM CO.,LTD	26.25x	-	-	0.86%	102.15Cr
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	25.09x	-	-	-	101.23Cr
Average	184.53x	2.01x	6.43x	1.82%	170.85Cr
Weighted average by Cap.	153.62x	1.87x	6.38x	1.97%