BOJUN EDUCATION COMPANY LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.16 HKD | 0.00% |
|
-8.05% | -23.81% |
| 04-26 | Bojun Education Company Limited Appoints Lin Juncheng as Honorary Chairman | CI |
| 04-25 | Bojun Education Company Limited Reports Earnings Results for the Half Year Ended February 29, 2024 | CI |
Valuation
| Fiscal Period: August | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,684 | 592.3 | 442.9 | 348.2 | 313 | 74.54 |
| Enterprise Value (EV) 1 | 1,137 | 395.5 | 564.4 | 1,125 | 993.3 | 1,987 |
| P/E ratio | 75.8 x | 22.3 x | 51.6 x | -0.46 x | -33.3 x | 1.46 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 7.28 x | 1.75 x | 1.18 x | - | 9.31 x | 0.92 x |
| EV / Revenue | 4.92 x | 1.17 x | 1.5 x | - | 29.6 x | 24.4 x |
| EV / EBITDA | 21.7 x | 6.01 x | 5.91 x | -29.9 x | -109 x | -131 x |
| EV / FCF | -60.3 x | -1.87 x | -4.27 x | -1.18 x | -6.62 x | 4.04 x |
| FCF Yield | -1.66% | -53.4% | -23.4% | -84.9% | -15.1% | 24.8% |
| Price to Book | 2.07 x | 0.71 x | 0.52 x | 4.14 x | 1.75 x | 0.31 x |
| Nbr of stocks (in thousands) | 823,510 | 821,856 | 821,856 | 821,856 | 821,856 | 821,856 |
| Reference price 2 | 2.045 | 0.7207 | 0.5389 | 0.4236 | 0.3809 | 0.0907 |
| Announcement Date | 18-12-17 | 19-12-17 | 20-12-17 | 22-11-30 | 22-11-30 | 23-12-22 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: August | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 231.3 | 338 | 375.7 | - | 33.6 | 81.3 |
| EBITDA 1 | 52.46 | 65.86 | 95.49 | -37.6 | -9.071 | -15.11 |
| EBIT 1 | 31.94 | 36.12 | 50.61 | -55.17 | -17.89 | -26.29 |
| Operating Margin | 13.81% | 10.69% | 13.47% | - | -53.23% | -32.33% |
| Earnings before Tax (EBT) 1 | 17.12 | 45.37 | 28.92 | -630.2 | -7.311 | 52.91 |
| Net income 1 | 16.68 | 26.54 | 8.582 | -762.7 | -9.403 | 51.05 |
| Net margin | 7.21% | 7.85% | 2.28% | - | -27.98% | 62.78% |
| EPS 2 | 0.0270 | 0.0323 | 0.0104 | -0.9280 | -0.0114 | 0.0621 |
| Free Cash Flow 1 | -18.85 | -211.1 | -132.2 | -954.6 | -150 | 492.2 |
| FCF margin | -8.15% | -62.44% | -35.19% | - | -446.48% | 605.35% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | 964.16% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 18-12-17 | 19-12-17 | 20-12-17 | 22-11-30 | 22-11-30 | 23-12-22 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: August | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 121 | 777 | 680 | 1,912 |
| Net Cash position 1 | 547 | 197 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.272 x | -20.65 x | -74.99 x | -126.5 x |
| Free Cash Flow 1 | -18.9 | -211 | -132 | -955 | -150 | 492 |
| ROE (net income / shareholders' equity) | 2.6% | 3.5% | 1.8% | -134% | -7.14% | 14.1% |
| ROA (Net income/ Total Assets) | 1.83% | 1.37% | 1.58% | -2.03% | -0.95% | -0.63% |
| Assets 1 | 911.3 | 1,933 | 544.7 | 37,627 | 994.6 | -8,130 |
| Book Value Per Share 2 | 0.9900 | 1.020 | 1.030 | 0.1000 | 0.2200 | 0.2900 |
| Cash Flow per Share 2 | 0.7400 | 0.4100 | 0.5200 | 0.1100 | 0.1900 | 0.4200 |
| Capex 1 | 363 | 383 | 250 | 200 | 140 | 5.24 |
| Capex / Sales | 157.14% | 113.44% | 66.51% | - | 416.37% | 6.44% |
| Announcement Date | 18-12-17 | 19-12-17 | 20-12-17 | 22-11-30 | 22-11-30 | 23-12-22 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.81% | 18.53M | |
| +7.76% | 3.37B | |
| +5.71% | 1.87B | |
| +7.75% | 1.01B | |
| -40.97% | 753M | |
| -38.40% | 717M | |
| +2.37% | 391M | |
| -15.85% | 313M | |
| 0.00% | 219M | |
| +10.66% | 143M |
- Stock Market
- Equities
- 1758 Stock
- Financials Bojun Education Company Limited