China Tourism Group Duty Free Corp Ltd
SSE:601888
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (22.5), the stock would be worth ¥67.61 (2% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 22 | ¥66.19 |
0%
|
| 3-Year Average | 22.5 | ¥67.61 |
+2%
|
| 5-Year Average | 27 | ¥81.14 |
+23%
|
| Industry Average | 24.8 | ¥74.64 |
+13%
|
| Country Average | 28.8 | ¥86.59 |
+31%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥106.6B
|
/ |
Jan 2026
¥4.7B
|
= |
|
|
¥106.6B
|
/ |
Dec 2026
¥8.4B
|
= |
|
|
¥106.6B
|
/ |
Dec 2027
¥9.6B
|
= |
|
|
¥106.6B
|
/ |
Dec 2028
¥10.9B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| CN |
|
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
137.8B CNY | 22 | 38.2 | |
| JP |
|
Paris Miki Holdings Inc
TSE:7455
|
58T JPY | 7.1 | 27.7 | |
| CN |
|
Pop Mart International Group Ltd
HKEX:9992
|
215.1B HKD | 10.1 | 14.5 | |
| US |
|
Ulta Beauty Inc
NASDAQ:ULTA
|
24.9B USD | 13.2 | 21.6 | |
| US |
|
Tractor Supply Co
NASDAQ:TSCO
|
20.5B USD | 11.2 | 18.7 | |
| US |
|
DICK'S Sporting Goods Inc
NYSE:DKS
|
20.3B USD | 11.8 | 23.9 | |
| HK |
|
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
111.6B HKD | 12 | 18.2 | |
| US |
|
Five Below Inc
NASDAQ:FIVE
|
13.3B USD | 19 | 37 | |
| NL |
G
|
Grandvision NV
F:8GV
|
7.2B EUR | 18.2 | 20.1 | |
| JP |
|
Sanrio Co Ltd
TSE:8136
|
1.2T JPY | 14.5 | 23.1 | |
| CH |
|
Dufry AG
SIX:DUFN
|
4.4B CHF | 4.9 | 92 |
Market Distribution
| Min | 0 |
| 30th Percentile | 16.3 |
| Median | 28.8 |
| 70th Percentile | 53.1 |
| Max | 49 021 |
Other Multiples
China Tourism Group Duty Free Corp Ltd
Glance View
China Tourism Group Duty Free Corp Ltd, often regarded as the crown jewel of China's burgeoning travel retail sector, operates as a commanding player in the global duty-free landscape. This company, with roots tracing back to 1984, has capitalized on the surge in both domestic and international travel among Chinese consumers. Its primary business model revolves around selling luxury goods, cosmetics, and other premium retail items to travelers devoid of import duties and taxes. This is achieved by strategically situating its stores in airports, coastal cities, and designated economic tourism zones, catering to a consumer base eager for authentic luxury products at competitive prices. Standing at the intersection of travel and retail, the company's unique positioning allows it to tap into the rising spending power of China's middle and affluent classes. With an astute focus on the burgeoning demand for imported luxury items, China Tourism Group Duty Free Corp has expanded its reach beyond mere brick-and-mortar stores. It increasingly leverages online platforms, capitalizing on digital trends to enhance customer engagement through personalized shopping experiences and loyalty programs. Revenue is driven predominantly through high-volume sales at key transport hubs, where locals and tourists alike seek desirable goods without the burden of domestic taxes, positioning the company as a staple in the luxurious yet accessible world of duty-free shopping.