Company Valuation: Oriental University City Holdings (H.K.) Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 188.7 205 107.6 99.95 53.61 42.71
Change - 8.68% -47.54% -7.08% -46.37% -20.33%
Enterprise Value (EV) 1 424.5 458.9 333.3 297.7 274.2 287.3
Change - 8.11% -27.37% -10.68% -7.88% 4.78%
P/E 6.75x 6x 19.9x -4.27x -0.73x -0.76x
PBR 0.16x 0.17x 0.09x 0.08x 0.05x 0.04x
PEG - 0.3x -0.2x 0x -0x 0x
Capitalization / Revenue 2.4x 2.67x 1.76x 1.7x 1.01x 0.78x
EV / Revenue 5.4x 5.98x 5.46x 5.06x 5.19x 5.27x
EV / EBITDA 10.1x 10.7x 11x 9.9x 12.4x 12.2x
EV / EBIT 10.2x 10.8x 11.1x 10x 12.7x 12.4x
EV / FCF 15x 74.9x 22x -20.6x 8.11x -6.85x
FCF Yield 6.65% 1.34% 4.54% -4.86% 12.3% -14.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1553 0.19 0.03 -0.13 -0.4103 -0.3142
Distribution rate - - - - - -
Net sales 1 78.62 76.67 61.01 58.83 52.84 54.55
EBITDA 1 42.09 42.76 30.37 30.08 22.05 23.57
EBIT 1 41.74 42.33 30.02 29.7 21.67 23.22
Net income 1 44.76 34.89 5.951 -23.02 -73.86 -56.56
Net Debt 1 235.8 253.8 225.7 197.7 220.6 244.6
Reference price 2 1.0482 1.1391 0.5976 0.5553 0.2978 0.2373
Nbr of stocks (in thousands) 180,000 180,000 180,000 180,000 180,000 180,000
Announcement Date 9/18/20 9/24/21 9/16/22 9/18/23 9/23/24 9/12/25
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.46M
14.99x4.77x12.83x3.38% 42.62B
8.63x1.5x7.82x4.12% 29.83B
18.99x4.1x16.76x1.3% 29.24B
5.79x0.67x1.37x8.7% 27.67B
14.22x3.1x14.98x2.49% 26.03B
8.36x0.93x3.37x2.67% 21.39B
8.88x2.29x7.03x3.93% 20.91B
14.05x6.67x17.86x1.51% 20.51B
10.06x1.64x14.16x3.75% 18.33B
Average 11.55x 2.85x 10.69x 3.54% 23.65B
Weighted average by Cap. 11.92x 2.97x 10.75x 3.59%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 8067 Stock
  4. Valuation Oriental University City Holdings (H.K.) Limited