SUZHOU KINGSWOOD EDUCATION TECHNOLOGY CO., LTD. Financials Suzhou Kingswood Education Technology Co., Ltd.
Equities
300192
CNE1000011D1
Miscellaneous Educational Service Providers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.61 CNY | +1.82% |
|
+13.23% | +7.50% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,401 | 4,464 | 2,735 | 2,357 | 3,249 | 3,492 | - |
| Enterprise Value (EV) 1 | 3,401 | 4,464 | 2,735 | 2,357 | 3,249 | 3,492 | 3,492 |
| P/E ratio | 42.5 x | 37.6 x | -5.65 x | 31.1 x | 23.5 x | 21.7 x | 18.3 x |
| Yield | - | - | 3.61% | - | - | - | - |
| Capitalization / Revenue | 3.55 x | 5.26 x | 3.19 x | - | 4.21 x | 4.02 x | 3.51 x |
| EV / Revenue | 3.55 x | 5.26 x | 3.19 x | - | 4.21 x | 4.02 x | 3.51 x |
| EV / EBITDA | 13.8 x | - | - | - | 15.8 x | 14.8 x | 12.4 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 4.16 x | 4.95 x | 4.11 x | - | 3.67 x | 3.4 x | 2.86 x |
| Nbr of stocks (in thousands) | 242,550 | 297,023 | 329,143 | 329,143 | 329,143 | 329,143 | - |
| Reference price 2 | 14.02 | 15.03 | 8.310 | 7.160 | 9.870 | 10.61 | 10.61 |
| Announcement Date | 2/27/20 | 4/27/21 | 4/27/22 | 4/23/23 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 958.8 | 848.8 | 857.6 | - | 771.2 | 869.3 | 995.4 |
| EBITDA 1 | 247 | - | - | - | 205.4 | 236 | 281 |
| EBIT 1 | 195.6 | 174 | -436.5 | - | 161 | 210 | 255 |
| Operating Margin | 20.4% | 20.5% | -50.89% | - | 20.88% | 24.16% | 25.62% |
| Earnings before Tax (EBT) 1 | 195.7 | 174 | -435 | - | 161 | 210 | 255 |
| Net income 1 | 80.52 | 114.3 | -447.5 | 74.08 | 138.5 | 160 | 192 |
| Net margin | 8.4% | 13.47% | -52.18% | - | 17.96% | 18.41% | 19.29% |
| EPS 2 | 0.3300 | 0.4000 | -1.470 | 0.2300 | 0.4208 | 0.4900 | 0.5800 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.3000 | - | - | - | - |
| Announcement Date | 2/27/20 | 4/27/21 | 4/27/22 | 4/23/23 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.4% | 13.8% | -60.6% | - | 17.1% | 15.6% | 15.8% |
| ROA (Net income/ Total Assets) | 4.92% | 6.79% | - | - | - | 11.3% | 11.6% |
| Assets 1 | 1,636 | 1,683 | - | - | - | 1,416 | 1,655 |
| Book Value Per Share 2 | 3.370 | 3.040 | 2.020 | - | 2.690 | 3.120 | 3.710 |
| Cash Flow per Share | 1.010 | 0.5100 | 0.4300 | - | - | - | - |
| Capex 1 | 35.8 | 19.7 | 60.9 | - | 37.4 | 60 | 50 |
| Capex / Sales | 3.73% | 2.32% | 7.1% | - | 4.84% | 6.9% | 5.02% |
| Announcement Date | 2/27/20 | 4/27/21 | 4/27/22 | 4/23/23 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10.61
CNY
Average target price
12
CNY
Spread / Average Target
+13.10%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.50% | 482M | |
| +13.62% | 13.78B | |
| +6.18% | 8.56B | |
| -0.05% | 3.9B | |
| +31.06% | 2.95B | |
| +12.99% | 2.85B | |
| +7.95% | 2.33B | |
| -15.73% | 1.95B | |
| +85.08% | 1.73B | |
| -0.63% | 1.59B |
- Stock Market
- Equities
- 300192 Stock
- Financials Suzhou Kingswood Education Technology Co., Ltd.
