
China Vocational Education Holdings Ltd
HKEX:1756

Intrinsic Value
The intrinsic value of one
China Vocational Education Holdings Ltd
stock under the Base Case scenario is
3.48
HKD.
Compared to the current market price of 0.58 HKD,
China Vocational Education Holdings Ltd
is
Undervalued by 83%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Vocational Education Holdings Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
China Vocational Education Holdings Ltd
Balance Sheet Decomposition
China Vocational Education Holdings Ltd
Current Assets | 894.8m |
Cash & Short-Term Investments | 840.9m |
Receivables | 48.7m |
Other Current Assets | 5.2m |
Non-Current Assets | 6.6B |
Long-Term Investments | 223.8m |
PP&E | 6.3B |
Intangibles | 11m |
Other Non-Current Assets | 91.5m |
Free Cash Flow Analysis
China Vocational Education Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Vocational Education Holdings Ltd
Revenue
|
1.3B
CNY
|
Cost of Revenue
|
-671.1m
CNY
|
Gross Profit
|
678.2m
CNY
|
Operating Expenses
|
-132.4m
CNY
|
Operating Income
|
545.8m
CNY
|
Other Expenses
|
-80.3m
CNY
|
Net Income
|
465.5m
CNY
|
Profitability Score
Profitability Due Diligence
China Vocational Education Holdings Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
China Vocational Education Holdings Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Vocational Education Holdings Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
China Vocational Education Holdings Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Vocational Education Holdings Ltd
Dividends
Current shareholder yield for China Vocational Education Holdings Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
China Vocational Education Holdings Ltd
stock under the Base Case scenario is
3.48
HKD.
Compared to the current market price of 0.58 HKD,
China Vocational Education Holdings Ltd
is
Undervalued by 83%.