Stock TNGCF TONGCHENG TRAVEL HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tongcheng Travel Holdings Limited OTC Markets

Equities

TNGCF

KYG8918W1069

Leisure & Recreation

Delayed OTC Markets
Other stock markets
 08:40:43 13/03/2024 pm IST 		5-day change 1st Jan Change
2.45 USD -9.26% Intraday chart for Tongcheng Travel Holdings Limited -.--% -.--%
28/06 Tongcheng Travel Holdings CEO Gets 21 Million Shares Under Award Scheme MT
22/05 Macquarie Downgrades Tongcheng Travel Holdings to Neutral From Outperform; Price Target is HK$21 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 26,571 27,522 26,093 37,147 29,599 33,625 - -
Enterprise Value (EV) 1 24,407 25,706 24,161 35,901 22,864 25,928 22,747 19,231
P/E ratio 37.9 x 84.2 x 36.8 x -237 x 19.3 x 16.9 x 13.1 x 10.6 x
Yield - - - - - 0.71% 0.83% 1.02%
Capitalization / Revenue 3.59 x 4.64 x 3.46 x 5.64 x 2.49 x 1.88 x 1.58 x 1.35 x
EV / Revenue 3.3 x 4.33 x 3.21 x 5.45 x 1.92 x 1.45 x 1.07 x 0.77 x
EV / EBITDA 12.1 x 18.8 x 12.7 x 25 x 7.32 x 7.05 x 5.22 x 3.74 x
EV / FCF 17.5 x -838 x 17.7 x -169 x 7.49 x 7.35 x 6.61 x 4.55 x
FCF Yield 5.72% -0.12% 5.66% -0.59% 13.3% 13.6% 15.1% 22%
Price to Book 1.96 x 1.93 x 1.7 x 2.36 x 1.67 x 1.65 x 1.46 x 1.29 x
Nbr of stocks (in thousands) 21,26,789 21,79,982 22,17,693 22,39,657 22,55,192 23,24,999 - -
Reference price 2 12.49 12.62 11.77 16.59 13.12 14.46 14.46 14.46
Announcement Date 25/03/20 23/03/21 22/03/22 21/03/23 19/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,393 5,933 7,538 6,585 11,896 17,840 21,297 24,985
EBITDA 1 2,019 1,366 1,896 1,437 3,124 3,680 4,360 5,138
EBIT 1 1,063 381.9 895.3 -24.19 1,869 2,472 3,181 3,823
Operating Margin 14.38% 6.44% 11.88% -0.37% 15.71% 13.85% 14.93% 15.3%
Earnings before Tax (EBT) 1 881.5 397.6 874.9 -117.1 1,854 2,358 2,985 3,740
Net income 1 688.1 327.6 723.4 -146 1,554 1,916 2,482 3,123
Net margin 9.31% 5.52% 9.6% -2.22% 13.06% 10.74% 11.66% 12.5%
EPS 2 0.3300 0.1500 0.3200 -0.0700 0.6800 0.8563 1.103 1.363
Free Cash Flow 1 1,395 -30.68 1,368 -213 3,051 3,526 3,444 4,224
FCF margin 18.87% -0.52% 18.15% -3.23% 25.65% 19.77% 16.17% 16.91%
FCF Conversion (EBITDA) 69.12% - 72.18% - 97.68% 95.84% 78.99% 82.21%
FCF Conversion (Net income) 202.78% - 189.13% - 196.34% 184.09% 138.73% 135.25%
Dividend per Share 2 - - - - - 0.1029 0.1204 0.1470
Announcement Date 25/03/20 23/03/21 22/03/22 21/03/23 19/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 4,019 1,846 1,718 1,319 2,048 1,500 2,586 2,866 3,299 3,145 3,866 4,303 5,253 4,382 - -
EBITDA 1 - 421.8 438.4 292.2 462.2 244.3 732.2 805.8 870 715.9 820.2 962.9 1,276 847.3 - -
EBIT 1 914.5 65.01 137.8 -128.5 -39.05 5.488 465.4 417.1 598.9 387.9 455 605.8 931.3 627.6 - -
Operating Margin 22.76% 3.52% 8.02% -9.74% -1.91% 0.37% 18% 14.55% 18.15% 12.34% 11.77% 14.08% 17.73% 14.32% - -
Earnings before Tax (EBT) 1 - 60.57 142.2 -162 -64.71 -32.58 444.1 426.6 597.9 385.2 452.3 567.2 852.1 537.7 - -
Net income 1 392.5 31.23 101.1 -132.1 -90.39 -24.63 377.9 355.9 510.2 310.1 396.6 475.3 713.9 444.7 - -
Net margin 9.77% 1.69% 5.89% -10.02% -4.41% -1.64% 14.61% 12.42% 15.46% 9.86% 10.26% 11.05% 13.59% 10.15% - -
EPS 2 - - -0.0100 -0.0600 - - - 0.1600 - - - 0.2191 0.3068 0.1894 - -
Dividend per Share 2 - - - - - - - - - - - - - 0.1753 - -
Announcement Date 25/03/20 22/03/22 19/05/22 22/08/22 22/11/22 21/03/23 24/05/23 22/08/23 21/11/23 19/03/24 21/05/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 2,164 1,816 1,932 1,246 6,735 7,698 10,879 14,395
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,395 -30.7 1,368 -213 3,051 3,527 3,444 4,224
ROE (net income / shareholders' equity) 5.57% 2.41% 4.95% -0.94% 9.3% 11.8% 13.3% 14.4%
ROA (Net income/ Total Assets) 3.79% 1.7% 3.56% -0.63% 5.48% 6.08% 6.87% 7.38%
Assets 1 18,137 19,299 20,310 23,287 28,376 31,519 36,128 42,302
Book Value Per Share 2 6.390 6.560 6.910 7.020 7.850 8.760 9.930 11.20
Cash Flow per Share 2 0.8000 0.0600 0.8200 0.1400 1.740 1.720 1.990 2.140
Capex 1 301 160 310 515 952 717 762 821
Capex / Sales 4.07% 2.7% 4.11% 7.83% 8% 4.02% 3.58% 3.28%
Announcement Date 25/03/20 23/03/21 22/03/22 21/03/23 19/03/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Tongcheng Travel Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
26
Last Close Price
14.46 CNY
Average target price
21.97 CNY
Spread / Average Target
+51.93%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Travel Agents

1st Jan change Capi.
TRIP.COM GROUP LIMITED Stock Trip.com Group Limited
+31.38% 30.6B
EXPEDIA GROUP, INC. Stock Expedia Group, Inc.
-17.32% 16.69B
MAKEMYTRIP LIMITED Stock MakeMyTrip Limited
+78.33% 9.17B
FLIGHT CENTRE TRAVEL GROUP LIMITED Stock Flight Centre Travel Group Limited
-2.65% 2.96B
TRIPADVISOR, INC. Stock Tripadvisor, Inc.
-16.77% 2.48B
TBO TEK LIMITED Stock TBO Tek Limited
-.--% 2.42B
WEBJET LIMITED Stock Webjet Limited
+21.12% 2.34B
SEERA HOLDING GROUP Stock Seera Holding Group
-4.44% 1.86B
TRAINLINE PLC Stock Trainline Plc
+0.06% 1.79B
Travel Agents
  1. Stock Market
  2. Equities
  3. 780 Stock
  4. TNGCF Stock
  5. Financials Tongcheng Travel Holdings Limited