Financials Chen Lin Education Group Holdings Limited

Equities

1593

KYG2087A1022

Miscellaneous Educational Service Providers

Market Closed - Hong Kong S.E. 04:08:22 2024-05-10 am EDT 5-day change 1st Jan Change
1.51 HKD 0.00% Intraday chart for Chen Lin Education Group Holdings Limited -0.66% -16.11%

Valuation

Fiscal Period: August 2020 2021 2022 2023
Capitalization 1 1,900 2,010 1,843 1,758
Enterprise Value (EV) 1 2,183 2,967 3,026 3,559
P/E ratio 23.7 x -67 x -46.1 x 58.6 x
Yield 0.98% - - -
Capitalization / Revenue 6.6 x 6.15 x 3.58 x 3.12 x
EV / Revenue 7.58 x 9.07 x 5.88 x 6.32 x
EV / EBITDA 16.2 x 34 x 19.7 x 17.2 x
EV / FCF 16.7 x - -2,824 x -5.44 x
FCF Yield 5.97% - -0.04% -18.4%
Price to Book 2.17 x 2.38 x 2.27 x 2.08 x
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000
Reference price 2 1.900 2.010 1.843 1.758
Announcement Date 4/21/21 12/30/21 12/29/22 12/28/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Net sales 1 215 251.1 288 327.1 515 563.3
EBITDA 1 142.3 179.2 135 87.27 153.4 207
EBIT 1 120.1 150.3 102.9 27.61 70.5 114.3
Operating Margin 55.88% 59.87% 35.71% 8.44% 13.69% 20.29%
Earnings before Tax (EBT) 1 92.24 97.36 78.87 -25.11 -30.27 33.26
Net income 1 83.23 83.57 77.46 -28.08 -37.98 33.67
Net margin 38.72% 33.28% 26.89% -8.58% -7.38% 5.98%
EPS 2 0.1172 0.1100 0.0800 -0.0300 -0.0400 0.0300
Free Cash Flow 1 80.02 -130.7 130.4 - -1.072 -654.4
FCF margin 37.22% -52.06% 45.27% - -0.21% -116.17%
FCF Conversion (EBITDA) 56.25% - 96.61% - - -
FCF Conversion (Net income) 96.14% - 168.32% - - -
Dividend per Share - 0.0188 0.0187 - - -
Announcement Date 11/27/19 4/24/20 4/21/21 12/30/21 12/29/22 12/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Net Debt 1 380 20 283 957 1,183 1,800
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.674 x 0.1113 x 2.098 x 10.97 x 7.709 x 8.696 x
Free Cash Flow 1 80 -131 130 - -1.07 -654
ROE (net income / shareholders' equity) 46.6% 16.5% 9.3% - -4.59% 4.07%
ROA (Net income/ Total Assets) 8.91% 8.01% 3.68% - 1.44% 1.9%
Assets 1 933.7 1,043 2,108 - -2,643 1,768
Book Value Per Share 2 0.2900 0.7900 0.8800 0.8500 0.8100 0.8500
Cash Flow per Share 2 0.0500 0.4200 0.3600 0.3100 0.2900 0.3700
Capex 1 93.1 141 194 206 543 747
Capex / Sales 43.31% 56.06% 67.3% 63.09% 105.53% 132.66%
Announcement Date 11/27/19 4/24/20 4/21/21 12/30/21 12/29/22 12/28/23
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 1593 Stock
  4. Financials Chen Lin Education Group Holdings Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW