Xueda Xiamen Education Technology Group Co Ltd
SZSE:000526
Intrinsic Value
Xueda (Xiamen) Education Technology Group Co., Ltd. engages in the provision of education services. [ Read More ]
The intrinsic value of one Xueda Xiamen Education Technology Group Co Ltd stock under the Base Case scenario is 49.3 CNY. Compared to the current market price of 63.45 CNY, Xueda Xiamen Education Technology Group Co Ltd is Overvalued by 22%.
Valuation Backtest
Xueda Xiamen Education Technology Group Co Ltd
Run backtest to discover the historical profit from buying and selling Xueda Xiamen Education Technology Group Co 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
Xueda Xiamen Education Technology Group Co Ltd
| Current Assets | 975.2m |
| Cash & Short-Term Investments | 767.8m |
| Receivables | 80.7m |
| Other Current Assets | 126.7m |
| Non-Current Assets | 2.2B |
| Long-Term Investments | 181m |
| PP&E | 605.9m |
| Intangibles | 1.2B |
| Other Non-Current Assets | 265.4m |
| Current Liabilities | 2.5B |
| Accounts Payable | 51.7k |
| Accrued Liabilities | 242.5m |
| Short-Term Debt | 1.1B |
| Other Current Liabilities | 1.2B |
| Non-Current Liabilities | 270.1m |
| Long-Term Debt | 276.4m |
| Other Non-Current Liabilities | -6.3m |
Earnings Waterfall
Xueda Xiamen Education Technology Group Co Ltd
|
Revenue
|
1.8B
CNY
|
|
Cost of Revenue
|
-1.3B
CNY
|
|
Gross Profit
|
533.8m
CNY
|
|
Operating Expenses
|
-398.8m
CNY
|
|
Operating Income
|
135m
CNY
|
|
Other Expenses
|
-120.2m
CNY
|
|
Net Income
|
14.8m
CNY
|
Free Cash Flow Analysis
Xueda Xiamen Education Technology Group Co Ltd
Profitability Score
Profitability Due Diligence
Xueda Xiamen Education Technology Group Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Score
Xueda Xiamen Education Technology Group Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Xueda Xiamen Education Technology Group Co Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
Xueda Xiamen Education Technology Group Co Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Xueda Xiamen Education Technology Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Xueda Xiamen Education Technology Group Co Ltd is 72.4 CNY with a low forecast of 71.69 CNY and a high forecast of 74.53 CNY.
Shareholder Return
Price
Xueda Xiamen Education Technology Group Co Ltd
| Average Annual Return | 8.25% |
| Standard Deviation of Annual Returns | 54.6% |
| Max Drawdown | -85% |
| Market Capitalization | 7.5B CNY |
| Shares Outstanding | 122 125 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Xueda (Xiamen) Education Technology Group Co., Ltd. engages in the provision of education services. The company is headquartered in Beijing, Beijing and currently employs 6,713 full-time employees. The firm provides personalized education counseling for Chinese primary and middle school students. The firm focuses on the (kindergarten to 12th grade) K12 education and training business, mainly includes one-to-one tutoring, personalized group tutoring, full-time cultural tutoring, online school. The firm's courses also include training and counseling courses for art examination and culture courses, training and counseling courses related to the new college entrance examination, as well as expanding training and counseling products including international education, full-time primary and secondary school education and training services, and quality development. The firm is also engaged in house leasing, property management, equipment leasing business and technical services.
Contact
IPO
Employees
Officers
The intrinsic value of one Xueda Xiamen Education Technology Group Co Ltd stock under the Base Case scenario is 49.3 CNY.
Compared to the current market price of 63.45 CNY, Xueda Xiamen Education Technology Group Co Ltd is Overvalued by 22%.
You don't have any saved screeners yet
