Doushen Beijing Education &Technology Inc
SZSE:300010
Intrinsic Value
Doushen (Beijing) Education & Technology Inc. provides Internet education as well as information security and domestic alternative software and hardware products. [ Read More ]
The intrinsic value of one Doushen Beijing Education &Technology Inc stock under the Base Case scenario is 1.36 CNY. Compared to the current market price of 2.58 CNY, Doushen Beijing Education &Technology Inc is Overvalued by 47%.
Valuation Backtest
Doushen Beijing Education &Technology Inc
Run backtest to discover the historical profit from buying and selling Doushen Beijing Education &Technology Inc 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
Doushen Beijing Education &Technology Inc
| Current Assets | 1.1B |
| Cash & Short-Term Investments | 167.6m |
| Receivables | 530.4m |
| Other Current Assets | 434.3m |
| Non-Current Assets | 1.2B |
| Long-Term Investments | 226m |
| PP&E | 228.1m |
| Intangibles | 459m |
| Other Non-Current Assets | 290m |
| Current Liabilities | 2.9B |
| Accounts Payable | 271.1m |
| Accrued Liabilities | 261.6m |
| Short-Term Debt | 390.8m |
| Other Current Liabilities | 2B |
| Non-Current Liabilities | 168m |
| Long-Term Debt | 2m |
| Other Non-Current Liabilities | 166m |
Earnings Waterfall
Doushen Beijing Education &Technology Inc
|
Revenue
|
1B
CNY
|
|
Cost of Revenue
|
-739.3m
CNY
|
|
Gross Profit
|
303.8m
CNY
|
|
Operating Expenses
|
-733.5m
CNY
|
|
Operating Income
|
-429.8m
CNY
|
|
Other Expenses
|
-164.3m
CNY
|
|
Net Income
|
-594.1m
CNY
|
Free Cash Flow Analysis
Doushen Beijing Education &Technology Inc
Profitability Score
Profitability Due Diligence
Doushen Beijing Education &Technology Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Score
Doushen Beijing Education &Technology Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Doushen Beijing Education &Technology Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
Doushen Beijing Education &Technology Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Doushen Beijing Education &Technology Inc
According to Wall Street analysts, the average 1-year price target for Doushen Beijing Education &Technology Inc is 1.9 CNY .
Shareholder Return
Price
Doushen Beijing Education &Technology Inc
| Average Annual Return | -12% |
| Standard Deviation of Annual Returns | 37.75% |
| Max Drawdown | -93% |
| Market Capitalization | 5.3B CNY |
| Shares Outstanding | 2 066 610 048 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Doushen (Beijing) Education & Technology Inc. provides Internet education as well as information security and domestic alternative software and hardware products. The company is headquartered in Beijing, Beijing and currently employs 948 full-time employees. The company went IPO on 2009-10-30. The firm mainly operates through two business segments. Education segment mainly provides kindergarten through twelfth grade (K-12) disciplinary applications, regional education cloud platforms, intelligent campus integrated solutions, college entrance examination consulting services, studying abroad services and employment and entrepreneurship credit system education solutions. Information Security segment mainly provides data security solutions, industrial safety products and solutions, as well as independent controllable products and solutions. The firm operates its business in domestic market, with Beijing as its main market.
Contact
IPO
Employees
Officers
The intrinsic value of one Doushen Beijing Education &Technology Inc stock under the Base Case scenario is 1.36 CNY.
Compared to the current market price of 2.58 CNY, Doushen Beijing Education &Technology Inc is Overvalued by 47%.
You don't have any saved screeners yet
