Loading...
XHKG1355
Market cap13mUSD
Dec 23, Last price  
0.19HKD
1D
3.76%
1Q
-6.31%
Jan 2017
-83.07%
IPO
-85.53%
Name

Legend Strategy International Holdings Group Company Ltd

Chart & Performance

D1W1MN
XHKG:1355 chart
P/E
—
P/S
1.53
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
8.24%
Revenues
68m
+7.40%
37,317,93369,592,35491,155,19957,968,90629,700,84119,884,37917,654,63016,281,69145,547,16845,584,92850,678,00070,564,00063,002,00067,661,000
Net income
-38m
L+116.34%
9,185,20221,264,68332,871,668-7,253,777-51,543,485-123,835,604-98,289,233-45,356,200-4,378,134-15,122,045-2,461,000-4,016,000-17,647,000-38,178,000
CFO
35m
+276.12%
15,055,682-6,296,45628,756,39257,800,624-25,399,686-38,832,298-51,228,802-14,080,1823,636,56113,551,00820,039,00030,396,0009,348,00035,160,000

Profile

Goldway Education Group Limited, an investment holding company, provides tutoring services in Hong Kong. It operates through two segments, Primary Tutoring Services and Secondary Tutoring Services. The Primary Tutoring Services segment provides tutoring services to primary school students from primary 1 to 6 who seeks to enhance their performance in formal school and in examination settings; and assists these younger students in solidifying the foundational knowledge necessary for them to succeed through the school system. The Secondary Tutoring Services segment offers tutoring services to secondary school students from secondary 1 to 6 who seeks to enhance their school performance for specific subjects; and prepare for public examinations. The company also offers franchising services. As of March 31, 2022, the company operated 12 centers under the Logic Tutorial Centre and Pedagog Education Centre names. Goldway Education Group Limited was founded in 1999 and is headquartered in Tuen Mun, Hong Kong.
URL
https://www.legend-strategy.com/
IPO date
Jul 15, 2011
Employees
103
Domiciled in
HK
Incorporated in
KY

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
67,661
7.40%
63,002
-10.72%
70,564
39.24%
Cost of revenue
27,784
65,957
63,683
Unusual Expense (Income)
NOPBT
39,877
(2,955)
6,881
NOPBT Margin
58.94%
9.75%
Operating Taxes
3,095
1,544
3,866
Tax Rate
7.76%
56.18%
NOPAT
36,782
(4,499)
3,015
Net income
(38,178)
116.34%
(17,647)
339.42%
(4,016)
63.19%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
53,422
50,041
47,792
Long-term debt
282,305
274,202
336,687
Deferred revenue
Other long-term liabilities
477
463
480
Net debt
331,464
321,809
367,434
Cash flow
Cash from operating activities
35,160
9,348
30,396
CAPEX
(648)
(2,938)
(16,337)
Cash from investing activities
(644)
(2,928)
(16,308)
Cash from financing activities
(34,944)
(19,009)
(19,809)
FCF
85,380
44,883
9,141
Balance
Cash
4,263
2,434
17,045
Long term investments
Excess cash
880
13,517
Stockholders' equity
(347,832)
(282,452)
(263,550)
Invested Capital
447,166
434,931
463,199
ROIC
8.34%
0.64%
ROCE
40.14%
3.45%
EV
Common stock shares outstanding
448,364
448,364
448,364
Price
0.24
-21.97%
0.31
-15.28%
Market cap
106,711
-21.97%
136,751
-15.28%
EV
405,468
489,890
EBITDA
69,040
27,694
36,993
EV/EBITDA
14.64
13.24
Interest
5,770
7,365
8,083
Interest/NOPBT
14.47%
117.47%