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 18/09/20 24/09/21 16/09/22 18/09/23 23/09/24 12/09/25
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.81M
16.22x5.11x13.73x3.12% 46.21B
9.02x1.53x8.01x3.94% 31.19B
18.23x4.03x16.29x1.34% 28.02B
5.46x0.65x1.37x9.16% 26.28B
14x3.11x14.84x2.5% 25.57B
11.05x2.1x9.82x4.02% 20.94B
8.07x0.89x3.26x2.77% 20.65B
13.62x6.57x17.5x1.57% 19.73B
10.56x1.67x14.49x3.58% 19.25B
Average 11.80x 2.85x 11.04x 3.56% 23.79B
Weighted average by Cap. 12.25x 3.02x 11.16x 3.58%

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