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 24/09/21 16/09/22 18/09/23 23/09/24 12/09/25 18/09/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.52M
65.15x - - - 69.9B
12.5x4.38x11.24x3.85% 39.6B
18.33x4.01x16.12x1.34% 28.21B
5.68x0.75x1.56x8.71% 27.62B
14.35x3.14x15.02x2.44% 26.41B
8.02x1.47x8.22x4.41% 26.72B
10.23x2.01x7.74x4.1% 20.57B
8.43x2.96x6.93x-.--% 20.18B
13.05x6.39x16.81x1.67% 18.65B
Average 17.31x 3.14x 10.46x 3.32% 27.79B
Weighted average by Cap. 24.98x 3.12x 10.44x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Oriental University City Holdings (H.K.) Limited

Historical PBR trend

Valuation ratios - PBR - Oriental University City Holdings (H.K.) Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Oriental University City Holdings (H.K.) Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Oriental University City Holdings (H.K.) Limited

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