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

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 205 107.6 99.95 53.61 42.71 46.77
Change - -47.54% -7.08% -46.37% -20.33% 9.52%
Enterprise Value (EV) 1 458.9 333.3 297.7 274.2 287.3 256.8
Change - -27.37% -10.68% -7.88% 4.78% -10.63%
P/E 6x 19.9x -4.27x -0.73x -0.76x 4.33x
PBR 0.17x 0.09x 0.08x 0.05x 0.04x 0.04x
PEG - -0.2x 0x -0x 0x -0x
Capitalization / Revenue 2.67x 1.76x 1.7x 1.01x 0.78x 0.92x
EV / Revenue 5.98x 5.46x 5.06x 5.19x 5.27x 5.06x
EV / EBITDA 10.7x 11x 9.9x 12.4x 12.2x 12.5x
EV / EBIT 10.8x 11.1x 10x 12.7x 12.4x 13x
EV / FCF 74.9x 22x -20.6x 8.11x -6.85x 5.26x
FCF Yield 1.34% 4.54% -4.86% 12.3% -14.6% 19%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.19 0.03 -0.13 -0.4103 -0.3142 0.06
Distribution rate - - - - - -
Net sales 1 76.67 61.01 58.83 52.84 54.55 50.72
EBITDA 1 42.76 30.37 30.08 22.05 23.57 20.54
EBIT 1 42.33 30.02 29.7 21.67 23.22 19.82
Net income 1 34.89 5.951 -23.02 -73.86 -56.56 10.98
Net Debt 1 253.8 225.7 197.7 220.6 244.6 210
Reference price 2 1.1391 0.5976 0.5553 0.2978 0.2373 0.2599
Nbr of stocks (in thousands) 180,000 180,000 180,000 180,000 180,000 180,000
Announcement Date 9/24/21 9/16/22 9/18/23 9/23/24 9/12/25 9/18/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.93M
60.56x - - - 64.64B
13.75x4.48x12.05x3.68% 39.14B
5.61x0.73x1.51x8.77% 27.43B
8.05x1.45x8.04x4.4% 26.73B
17.28x3.88x15.6x1.42% 26.68B
13.18x3.02x14.44x2.65% 24.33B
9.11x3.35x7.66x-.--% 21.47B
10.19x2x8.23x4.12% 20.47B
7.95x0.88x3.21x2.81% 20.33B
Average 16.19x 2.47x 8.84x 3.48% 27.12B
Weighted average by Cap. 22.75x 2.62x 9.17x 3.61%

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