证券代码：300859 证券简称：西域旅游 公告编号：2025-016 西域旅游开发股份有限公司 2024 年年度权益分派实施公告 本公司及董事会全体成员保证信息披露内容的真实、准确和完整，没有虚假 记载、误导性陈述或重大遗漏。 西域旅游开发股份有限公司（以下简称"公司"或"本公司"）2024 年年 度权益分派方案已获 2025 年 5 月 16 日召开的 2024 年年度股东大会审议通过， 现将权益分派事宜公告如下： 一、股东大会审议通过权益分派方案的情况 （四）本次权益分派方案实施距离股东大会通过权益分派方案时间未超过两 个月。 二、本次权益分派方案 本公司 2024 年年度权益分派方案为：以公司现有总股本 155,000,000 股为基 数，向全体股东每 10 股派 3.000000 元人民币现金（含税；扣税后，QFII、RQFII 以及持有首发前限售股的个人和证券投资基金每 10 股派 2.700000 元；持有首发 后限售股、股权激励限售股及无限售流通股的个人股息红利税实行差别化税率征 收，本公司暂不扣缴个人所得税，待个人转让股票时，根据其持股期限计算应纳 税额【注】；持有首发后限售股、股权激励限售 ...

2024年年度持续督导意见 财务顾问 二〇二五年五月 财务顾问声明 长江证券承销保荐有限公司（以下简称"长江保荐"、"财务顾问"）接 受委托，担任新疆文化旅游投资集团有限公司（以下简称"新疆文旅投"、" 信息披露义务人"）收购西域旅游开发股份有限公司（以下简称"西域旅游"、 "上市公司"）的财务顾问。 长江证券承销保荐有限公司 关于 西域旅游开发股份有限公司 详式权益变动报告书 之 2024年9月26日，新疆文旅投与天池控股签署《表决权委托协议》，约定 天池控股将持有的上市公司36,642,000股股票（占公司总股本的23.64%）对应 的表决权独家、无偿、不可撤销、排他且唯一地委托给新疆文旅投行使，并保 证其为排他的唯一受托人（以下简称"本次权益变动"）。 本次权益变动前，信息披露义务人新疆文旅投未通过直接或间接方式持有 上市公司股份。 本次权益变动后，新疆文旅投通过表决权委托享有23.64%的股份对应的表 决权，成为西域旅游的控股股东，西域旅游的实际控制人将由阜康市国资局变 更为新疆国资委。 2024年10月16日西域旅游发布公告称，公司收到新疆文旅投的通知，近日 新疆文旅投已取得自治区国资委印发的《关于 ...

广东省广州市天河区珠江新城华夏路 10 号富力中心 23 楼整层及 31 楼 01、04 单元 邮编：510623 23/F, Units 01 & 04 of 31/F, R&F Center, 10 Huaxia Road, Zhujiang New Town, Tianhe District Guangzhou, Guangdong 510623, P. R. China 电话/Tel : +86 20 2826 1688 传真/Fax : +86 20 2826 1666 www.zhonglun.com 北京市中伦（广州）律师事务所 关于西域旅游开发股份有限公司 2024 年年度股东大会的法律意见书 致：西域旅游开发股份有限公司 北京市中伦（广州）律师事务所（以下简称"本所"）受西域旅游开发股份 有限公司（以下简称"公司"）委托，指派本所律师陈竞蓬、刘杰（以下简称"本 所律师"）出席公司 2024 年年度股东大会（以下简称"本次股东大会"）。本 所律师根据《中华人民共和国公司法》（以下简称"《公司法》"）、《上市公 司股东会规则》等有关法律、法规、规范性文件及《西域旅游开发股份有限公司 章程》（以下 ...

证券代码：300859 证券简称：西域旅游 公告编号：2025-015 西域旅游开发股份有限公司 2024年年度股东大会决议公告 本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有虚假 记载、误导性陈述或重大遗漏。 特别提示： 1、本次股东大会无增加、变更、否决议案的情况； 3、会议召开方式：采取现场投票和网络投票相结合的方式 4、召集人：公司董事会 5、主持人：公司董事长马瑜女士 6、本次会议的召集、召开符合《公司法》《上市公司股东会规则》等有关 法律法规及《公司章程》的规定。 （二）会议出席情况 2、本次股东大会不涉及变更以往股东大会已通过决议的情况。 一、会议召开及出席情况 （一）会议召开情况 1、召开时间： （1）现场会议召开时间：2025年5月16日（星期五）下午13:00开始； （2）网络投票时间：通过深圳证券交易所交易系统进行网络投票的时间为 2025年5月16日（星期五）的交易时间，即9:15-9:25、9:30-11:30和13:00-15:00； 通过深圳证券交易所互联网系统投票的具体时间为2025年5月16日（星期五） 9:15-15:00的任意时间。 2、现场会议召开地点： ...

关于参加新疆辖区上市公司 2025 年投资者 网上集体接待日活动的公告 本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有虚 假记载、误导性陈述或重大遗漏。 证券代码：300859 证券简称：西域旅游 公告编号：2025-014 西域旅游开发股份有限公司 为进一步加强与投资者的互动交流，西域旅游开发股份有限公司（以下简称"公司"） 将参加由新疆上市公司协会根据新疆证监局工作部署，联合深圳市全景网络有限公司举 办的"2025 年新疆辖区上市公司投资者网上集体接待日活动"，现将相关事项公告如下： 本次活动将采用网络远程的方式举行，投资者可登录"全景路演"网站 （http://rs.p5w.net），或关注微信公众号：全景财经，或下载全景路演 APP，参与本 次互动交流，活动时间为 2025 年 5 月 23 日（星期五） 15:00-17:30。届时公司高管将 在线就公司 2024 年度业绩、公司治理、发展战略、经营状况、融资计划、股权激励和可 持续发展等投资者关心的问题，与投资者进行沟通与交流，欢迎广大投资者踊跃参与！ 特此公告。 西域旅游开发股份有限公司董事会 2025 年 5 月 15 日 ...

公司发布24 年年报及25 年一季报，24 年实现收入3.04 亿元/yoy-0.5%，实现归母净利润0.87 亿 元/-18%，扣非归母净利润0.86 亿元/yoy-19%；单24Q4 实现收入0.34 亿元/yoy-8%，归母净亏损0.29 亿 元、同比增亏，扣非归母净亏损0.29 亿元、同比增亏。 25Q1 公司实现收入0.16 亿元/yoy-0.7%，归母净亏损0.30 亿元、较24Q1的0.12 亿元增亏。亏损扩大主要 系1）报告期内新增喀什及赛湖项目，带来折旧、人工等成本项的增加及借款利息支出的增加；2）马牙 山索道维修成本增加；3）增加了营销推广宣传活动。 分业务来看： 5）旅行社：实现收入0.04 亿元/yoy-20%。 2024 年公司整体实现毛利率55.6%/yoy-4.4pp，销售费用率1.2%/yoy+0.7pp，主要系旅游淡季加大营销活 动推广导致费用增加，管理费用率20.2%/yoy 持平，归母净利率28.5%/yoy-6.1pp。 分红：2024 年，公司计划每10 股派送现金红利人民币3 元（含税），合计派发现金股利4650 万元（含 税），占当年归母净利润比率53.8%，对应 ...

Core Viewpoint - The controlling shareholder of the company has changed to Xinjiang Cultural Tourism Investment, with the Xinjiang Autonomous Region State-owned Assets Supervision and Administration Commission becoming the actual controller. The rich industrial resource layout of Xinjiang Cultural Tourism Investment, including several core 5A and 4A scenic spots, hotels, travel agencies, and theaters, aligns well with the company's core business. As the only listed cultural tourism company in Xinjiang, the company is expected to benefit from this change in control, leveraging the resources of the State-owned Assets Supervision and Administration Commission and Xinjiang Cultural Tourism Investment for sustained business development. The company's performance in the performing arts business has begun to gain momentum this year, and it is well-positioned in the low-altitude economy, pending local policy implementation in Xinjiang [1]. Financial Performance - In 2024, the company achieved an operating income of 304 million yuan, a year-on-year decrease of 0.51%, with the fourth quarter generating 34 million yuan, down 7.57% year-on-year. - The net profit attributable to shareholders for 2024 was 87 million yuan, a decline of 18.06%, while the net profit excluding non-recurring items was 86 million yuan, down 18.46%. In the fourth quarter of 2024, the net profit attributable to shareholders was -29 million yuan, an increase of 50.59% year-on-year, with a similar increase of 54.83% for the net profit excluding non-recurring items. - In the first quarter of 2025, the company reported an operating income of 16 million yuan, a decrease of 0.74%, and a net profit attributable to shareholders of -30 million yuan, an increase of 147.22%, with the net profit excluding non-recurring items also at -30 million yuan, up 145.96% [2]. Industry Outlook - In 2024, Xinjiang received 302 million tourists, a year-on-year increase of 14%, with total tourist spending reaching 359.542 billion yuan, up 21%, setting historical highs across various metrics. Cultural tourism has become a new strategic pillar industry for Xinjiang. The company's immersive performance project "Meet Kashgar" and the performance project at the West Sea Grassland scenic area are expected to welcome the first tourism peak during the May Day holiday, facilitating the company's business expansion outside Urumqi [3]. - The Civil Aviation Administration of China has completed the OC certification process over nine months, with EHang Intelligent obtaining OC certificates in Hefei and Guangzhou, potentially marking the beginning of commercial low-altitude manned flight in 2025. The company has established deep cooperation with EHang Intelligent in 2023, and the rich tourism resources and natural geographical advantages in Xinjiang are expected to provide a leading edge for the company's development in the low-altitude economy [4]. Investment Recommendations - The company's cable car business is expected to decline due to maintenance cycles but is projected to return to normal this year. The newly added performance project business may incur initial operating costs, with expected net profits attributable to shareholders of 102 million yuan, 136 million yuan, and 188 million yuan from 2025 to 2027, respectively. The current stock price corresponds to PE ratios of 59X, 44X, and 32X for those years, maintaining a "buy" rating [4].

证券研究报告·公司点评报告·旅游及景区 西域旅游（300859） 2024 年报及 2025 一季报点评：利润端承压， 关注资源整合进展 增持（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 305.26 | 303.71 | 350.61 | 394.36 | 435.67 | | 同比（%） | 198.46 | (0.51) | 15.44 | 12.48 | 10.47 | | 归母净利润（百万元） | 105.58 | 86.51 | 104.30 | 125.53 | 145.66 | | 同比（%） | 1,235.17 | (18.06) | 20.56 | 20.36 | 16.03 | | EPS-最新摊薄（元/股） | 0.68 | 0.56 | 0.67 | 0.81 | 0.94 | | P/E（现价&最新摊薄） | 56.71 | 69.21 | 57.41 | 47.70 | 41.11 ...

为使投资者全面了解公司的经营成果和财务状况，公司《2025 年第一季度 报告》已于 2025 年 4 月 28 日在中国证监会指定的创业板信息披露网站巨潮资讯 网 (www.cninfo.com.cn)上披露，请投资者注意查阅！ 证券代码：300859 证券简称：西域旅游 公告编号：2025-013 西域旅游开发股份有限公司 关于 2025 年第一季度报告披露的提示性公告 本公司及董事会全体成员保证信息披露内容的真实、准确和完整，没有虚假 记载、误导性陈述或重大遗漏。 西域旅游开发股份有限公司（以下简称"公司"）于 2025 年 4 月 25 日召开 了第七届董事会第四次会议、第七届监事会第三次会议，会议审议通过了《关于 2025 年第一季度报告的议案》。 特此公告。 西域旅游开发股份有限公司 董事会 2025 年 4 月 28 日 ...

Financial Performance - The company's operating revenue for Q1 2025 was ¥16,237,490.60, a decrease of 0.74% compared to ¥16,359,234.75 in the same period last year[5]. - The net loss attributable to shareholders was ¥29,612,259.59, representing a significant increase of 147.22% from a loss of ¥11,978,140.66 in the previous year[5]. - Basic and diluted earnings per share were both -¥0.19, a decline of 137.50% from -¥0.08 in the previous year[5]. - Operating profit for the current period is -¥31,184,274.28, compared to -¥12,305,551.02 in the previous period, indicating a worsening performance[19]. - Net profit for the current period is -¥31,214,409.12, a decline from -¥12,308,436.09 in the previous period[19]. Cash Flow - The net cash flow from operating activities improved by 10.81%, amounting to -¥9,906,478.56 compared to -¥11,107,629.61 in the same period last year[5]. - Cash inflow from operating activities totaled ¥17,266,067.95, down from ¥22,575,985.19 in the previous period[22]. - Cash received from operating activities decreased by 78.53% to ¥1,245,710.04, mainly due to reduced interest income[10]. - The net cash flow from operating activities was -¥9,906,478.56, an improvement from -¥11,107,629.61 in the previous period, indicating a reduction in cash outflow[23]. - The net increase in cash and cash equivalents was -¥18,510,653.72, improving from -¥25,579,785.77 in the previous period[23]. Assets and Liabilities - Total assets decreased by 3.24% to ¥1,054,953,266.08 from ¥1,090,237,415.00 at the end of the previous year[5]. - Total current assets decreased from 311,709,424.62 yuan to 292,349,433.29 yuan, a decline of approximately 6.5%[15]. - Non-current assets decreased from 778,527,990.38 yuan to 762,603,832.79 yuan, a reduction of about 2.04%[15]. - Total liabilities amount to ¥309,274,259.13, slightly down from ¥313,343,998.93 in the previous period[16]. - Non-current liabilities increased to ¥204,873,423.96 from ¥191,638,680.87 in the previous period[16]. Shareholder Information - The largest shareholder, Xinjiang Tianchi Holdings, holds 28.64% of the shares, totaling 44,389,921 shares[11]. - The second-largest shareholder, Changji State-owned Assets Investment and Operation Group, holds 9.61% with 14,897,579 shares[11]. - Total equity attributable to shareholders of the parent company decreased to ¥727,975,879.43 from ¥757,588,138.92 in the previous period[16]. Operating Costs and Expenses - Operating costs increased by 70.47% to ¥33,443,934.97, primarily due to increased depreciation and labor costs related to projects[10]. - Total operating costs increased significantly to ¥47,287,608.03, up 66.1% from ¥28,434,578.61 in the previous period[18]. - Sales expenses surged by 493.28% to ¥1,793,487.84, attributed to increased marketing and promotional activities[10]. - Financial expenses were reported at ¥1,410,309.18, a significant increase due to interest expenses from project financing[10]. Inventory and Receivables - Accounts receivable increased from 2,020,180.18 yuan to 2,377,591.42 yuan, representing a growth of about 17.7%[14]. - Inventory slightly increased from 2,683,768.24 yuan to 2,695,860.77 yuan, a rise of approximately 0.45%[15].