Doushen Beijing Education &Technology Inc
SZSE:300010
Intrinsic Value
The intrinsic value of one Doushen Beijing Education &Technology Inc stock under the Base Case scenario is hidden CNY. Compared to the current market price of 7.16 CNY, Doushen Beijing Education &Technology Inc is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Doushen Beijing Education &Technology Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Doushen Beijing Education &Technology Inc
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 |
Free Cash Flow Analysis
Doushen Beijing Education &Technology Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Doushen Beijing Education &Technology Inc
Revenue
|
910.1m
CNY
|
Cost of Revenue
|
-580.5m
CNY
|
Gross Profit
|
329.6m
CNY
|
Operating Expenses
|
-542.5m
CNY
|
Operating Income
|
-212.9m
CNY
|
Other Expenses
|
456.3m
CNY
|
Net Income
|
243.4m
CNY
|
Profitability Score
Profitability Due Diligence
Doushen Beijing Education &Technology Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Doushen Beijing Education &Technology Inc's profitability score is hidden . 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 hidden . The higher the solvency score, the more solvent the company is.
Score
Doushen Beijing Education &Technology Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Doushen Beijing Education &Technology Inc
Dividends
Current shareholder yield for Doushen Beijing Education &Technology Inc is hidden .
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 Doushen Beijing Education &Technology Inc stock under the Base Case scenario is hidden CNY.
Compared to the current market price of 7.16 CNY, Doushen Beijing Education &Technology Inc is hidden .