China Maple Leaf Educational Systems Ltd
HKEX:1317
Intrinsic Value
China Maple Leaf Educational Systems Ltd. engages in the operation of a network of bilingual private schools and preschools under the Maple Leaf brand. [ Read More ]
The intrinsic value of one China Maple Leaf Educational Systems Ltd stock under the Base Case scenario is 0.305 HKD. Compared to the current market price of 0.385 HKD, China Maple Leaf Educational Systems Ltd is Overvalued by 21%.
Valuation Backtest
China Maple Leaf Educational Systems Ltd
Run backtest to discover the historical profit from buying and selling China Maple Leaf Educational Systems Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
China Maple Leaf Educational Systems Ltd
| Current Assets | 809.3m |
| Cash & Short-Term Investments | 535.3m |
| Receivables | 233.9m |
| Other Current Assets | 40.1m |
| Non-Current Assets | 5.4B |
| Long-Term Investments | 143.4m |
| PP&E | 2.3B |
| Intangibles | 2.9B |
| Other Non-Current Assets | 16.2m |
| Current Liabilities | 2.3B |
| Accrued Liabilities | 42.7m |
| Other Current Liabilities | 2.2B |
| Non-Current Liabilities | 2.4B |
| Long-Term Debt | 370.7m |
| Other Non-Current Liabilities | 2.1B |
Earnings Waterfall
China Maple Leaf Educational Systems Ltd
|
Revenue
|
1.2B
CNY
|
|
Cost of Revenue
|
-647.9m
CNY
|
|
Gross Profit
|
503.3m
CNY
|
|
Operating Expenses
|
-349m
CNY
|
|
Operating Income
|
154.3m
CNY
|
|
Other Expenses
|
-149.1m
CNY
|
|
Net Income
|
5.1m
CNY
|
Free Cash Flow Analysis
China Maple Leaf Educational Systems Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
China Maple Leaf Educational Systems Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
China Maple Leaf Educational Systems Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Maple Leaf Educational Systems Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Score
China Maple Leaf Educational Systems Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Maple Leaf Educational Systems Ltd
According to Wall Street analysts, the average 1-year price target for China Maple Leaf Educational Systems Ltd is 0.34 HKD .
Shareholder Return
Price
China Maple Leaf Educational Systems Ltd
| Average Annual Return | -44.24% |
| Standard Deviation of Annual Returns | 17.7% |
| Max Drawdown | -95% |
| Market Capitalization | 1.2B HKD |
| Shares Outstanding | 2 995 321 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
China Maple Leaf Educational Systems Ltd. engages in the operation of a network of bilingual private schools and preschools under the Maple Leaf brand. The company is headquartered in Dalian, Liaoning and currently employs 1,890 full-time employees. The company went IPO on 2014-11-28. The firm is involved in the provision of education from preschool to grade 12 (K-12). The firm operates all of its schools under the brand of Maple Leaf. The schools include high schools, middle schools, elementary schools, preschools and foreign national schools. The company operates its schools in China and Canada.
Contact
IPO
Employees
Officers
The intrinsic value of one China Maple Leaf Educational Systems Ltd stock under the Base Case scenario is 0.305 HKD.
Compared to the current market price of 0.385 HKD, China Maple Leaf Educational Systems Ltd is Overvalued by 21%.
You don't have any saved screeners yet
