D

Doushen Beijing Education &Technology Inc
SZSE:300010

Watchlist Manager
Doushen Beijing Education &Technology Inc
SZSE:300010
Watchlist
Price: 10.8 CNY 2.86%
Market Cap: 22.3B CNY
Have any thoughts about
Doushen Beijing Education &Technology Inc?
Write Note

Intrinsic Value

The intrinsic value of one Doushen Beijing Education &Technology Inc stock under the Base Case scenario is 0.97 CNY. Compared to the current market price of 10.8 CNY, Doushen Beijing Education &Technology Inc is Overvalued by 91%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
0.97 CNY
Overvaluation 91%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
Doushen Beijing Education &Technology Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Doushen Beijing Education &Technology Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Doushen Beijing Education &Technology Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Doushen Beijing Education &Technology Inc

Provide an overview of the primary business activities
of Doushen Beijing Education &Technology Inc.

What unique competitive advantages
does Doushen Beijing Education &Technology Inc hold over its rivals?

What risks and challenges
does Doushen Beijing Education &Technology Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Doushen Beijing Education &Technology Inc.

Provide P/S
for Doushen Beijing Education &Technology Inc.

Provide P/E
for Doushen Beijing Education &Technology Inc.

Provide P/OCF
for Doushen Beijing Education &Technology Inc.

Provide P/FCFE
for Doushen Beijing Education &Technology Inc.

Provide P/B
for Doushen Beijing Education &Technology Inc.

Provide EV/S
for Doushen Beijing Education &Technology Inc.

Provide EV/GP
for Doushen Beijing Education &Technology Inc.

Provide EV/EBITDA
for Doushen Beijing Education &Technology Inc.

Provide EV/EBIT
for Doushen Beijing Education &Technology Inc.

Provide EV/OCF
for Doushen Beijing Education &Technology Inc.

Provide EV/FCFF
for Doushen Beijing Education &Technology Inc.

Provide EV/IC
for Doushen Beijing Education &Technology Inc.

Show me price targets
for Doushen Beijing Education &Technology Inc made by professional analysts.

What are the Revenue projections
for Doushen Beijing Education &Technology Inc?

How accurate were the past Revenue estimates
for Doushen Beijing Education &Technology Inc?

What are the Net Income projections
for Doushen Beijing Education &Technology Inc?

How accurate were the past Net Income estimates
for Doushen Beijing Education &Technology Inc?

What are the EPS projections
for Doushen Beijing Education &Technology Inc?

How accurate were the past EPS estimates
for Doushen Beijing Education &Technology Inc?

What are the EBIT projections
for Doushen Beijing Education &Technology Inc?

How accurate were the past EBIT estimates
for Doushen Beijing Education &Technology Inc?

Compare the revenue forecasts
for Doushen Beijing Education &Technology Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Doushen Beijing Education &Technology Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Doushen Beijing Education &Technology Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Doushen Beijing Education &Technology Inc compared to its peers.

Compare the P/E ratios
of Doushen Beijing Education &Technology Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Doushen Beijing Education &Technology Inc with its peers.

Analyze the financial leverage
of Doushen Beijing Education &Technology Inc compared to its main competitors.

Show all profitability ratios
for Doushen Beijing Education &Technology Inc.

Provide ROE
for Doushen Beijing Education &Technology Inc.

Provide ROA
for Doushen Beijing Education &Technology Inc.

Provide ROIC
for Doushen Beijing Education &Technology Inc.

Provide ROCE
for Doushen Beijing Education &Technology Inc.

Provide Gross Margin
for Doushen Beijing Education &Technology Inc.

Provide Operating Margin
for Doushen Beijing Education &Technology Inc.

Provide Net Margin
for Doushen Beijing Education &Technology Inc.

Provide FCF Margin
for Doushen Beijing Education &Technology Inc.

Show all solvency ratios
for Doushen Beijing Education &Technology Inc.

Provide D/E Ratio
for Doushen Beijing Education &Technology Inc.

Provide D/A Ratio
for Doushen Beijing Education &Technology Inc.

Provide Interest Coverage Ratio
for Doushen Beijing Education &Technology Inc.

Provide Altman Z-Score Ratio
for Doushen Beijing Education &Technology Inc.

Provide Quick Ratio
for Doushen Beijing Education &Technology Inc.

Provide Current Ratio
for Doushen Beijing Education &Technology Inc.

Provide Cash Ratio
for Doushen Beijing Education &Technology Inc.

What is the historical Revenue growth
over the last 5 years for Doushen Beijing Education &Technology Inc?

What is the historical Net Income growth
over the last 5 years for Doushen Beijing Education &Technology Inc?

What is the current Free Cash Flow
of Doushen Beijing Education &Technology Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Doushen Beijing Education &Technology Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Doushen Beijing Education &Technology Inc

Current Assets 824.6m
Cash & Short-Term Investments 73m
Receivables 389.4m
Other Current Assets 362.2m
Non-Current Assets 1.1B
Long-Term Investments 206.1m
PP&E 215.7m
Intangibles 395m
Other Non-Current Assets 290.3m
Current Liabilities 868.4m
Accounts Payable 183.4m
Accrued Liabilities 147.8m
Short-Term Debt 211.3m
Other Current Liabilities 325.9m
Non-Current Liabilities 23.1m
Long-Term Debt 1.7m
Other Non-Current Liabilities 21.5m
Efficiency

Earnings Waterfall
Doushen Beijing Education &Technology Inc

Revenue
859.2m CNY
Cost of Revenue
-582.7m CNY
Gross Profit
276.5m CNY
Operating Expenses
-536.4m CNY
Operating Income
-259.9m CNY
Other Expenses
416.1m CNY
Net Income
156.2m CNY

Free Cash Flow Analysis
Doushen Beijing Education &Technology Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Doushen Beijing Education &Technology Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

40/100
Profitability
Score

Doushen Beijing Education &Technology Inc's profitability score is 40/100. 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 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
49/100
Solvency
Score

Doushen Beijing Education &Technology Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Doushen Beijing Education &Technology Inc

There are no price targets for Doushen Beijing Education &Technology Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Doushen Beijing Education &Technology Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Doushen Beijing Education &Technology Inc 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Doushen Beijing Education &Technology Inc

Country

China

Industry

Technology

Market Cap

22.3B CNY

Dividend Yield

0%

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

BEIJING
Beijing
Lanxum Mansion, Building 25, No. 8 Yard, Dongbeiwang West Road, Haidian District
+861083058080
www.lanxum.com

IPO

2009-10-30

Employees

948

Officers

President & Chairman
Mr. Xin Dou
CFO & Director
Ms. Ying Zhang
VP & Non-Independent Director
Mr. Boqi Zhao
VP & Director
Mr. Hui Liu
VP & Secretary of the Board
Mr. Zhao Chen

See Also

Discover More
What is the Intrinsic Value of one Doushen Beijing Education &Technology Inc stock?

The intrinsic value of one Doushen Beijing Education &Technology Inc stock under the Base Case scenario is 0.97 CNY.

Is Doushen Beijing Education &Technology Inc stock undervalued or overvalued?

Compared to the current market price of 10.8 CNY, Doushen Beijing Education &Technology Inc is Overvalued by 91%.

Back to Top