Koolearn Technology Holding Ltd
HKEX:1797
Intrinsic Value
The intrinsic value of one Koolearn Technology Holding Ltd stock under the Base Case scenario is 11.97 HKD. Compared to the current market price of 13 HKD, Koolearn Technology Holding Ltd is Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Koolearn Technology Holding Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Koolearn Technology Holding Ltd
Balance Sheet Decomposition
Koolearn Technology Holding Ltd
Current Assets | 5.7B |
Cash & Short-Term Investments | 4.8B |
Receivables | 241.9m |
Other Current Assets | 664.4m |
Non-Current Assets | 288.1m |
Long-Term Investments | 165.1m |
PP&E | 109.1m |
Other Non-Current Assets | 13.9m |
Free Cash Flow Analysis
Koolearn Technology Holding Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Koolearn Technology Holding Ltd
Revenue
|
5.9B
CNY
|
Cost of Revenue
|
-4.6B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-1.5B
CNY
|
Operating Income
|
-143m
CNY
|
Other Expenses
|
1.5B
CNY
|
Net Income
|
1.4B
CNY
|
Profitability Score
Profitability Due Diligence
Koolearn Technology Holding Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Koolearn Technology Holding Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Koolearn Technology Holding Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Koolearn Technology Holding Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Koolearn Technology Holding Ltd
According to Wall Street analysts, the average 1-year price target for Koolearn Technology Holding Ltd is 14.65 HKD with a low forecast of 7.88 HKD and a high forecast of 21 HKD.
Dividends
Current shareholder yield for Koolearn Technology Holding 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 Koolearn Technology Holding Ltd stock under the Base Case scenario is 11.97 HKD.
Compared to the current market price of 13 HKD, Koolearn Technology Holding Ltd is Overvalued by 8%.