XHKG2371
Market cap17mUSD
Dec 23, Last price
0.02HKD
1D
5.26%
1Q
-4.76%
Jan 2017
-86.93%
Name
Chuanglian Holdings Ltd
Chart & Performance
Profile
Chuanglian Holdings Limited, an investment holding company, provides online training and education services in the People's Republic of China and Hong Kong. It operates in Securities Trading; Educational Consultancy and Online Training and Education; and Financial Services segments. The company offers online training services and consultancy services; on-site training and certification services to institutional customers; and financial services, including insurance brokerage, money lending, investments advisory, and finance leasing services. It also offers online training and education services to its users through internet and telecommunication networks, as well as operates approximately 200 online training and education platforms, a mobile terminal learning platform, and a Rongxue App. In addition, the company engages in trading of financial assets; and provision of online education development, educational consultancy, technical consultancy, investment management, internet information, technologies promotion, and certification services. The company was formerly known as China Chuanglian Education Financial Group Limited and changed its name to Chuanglian Holdings Limited in December 2021. Chuanglian Holdings Limited was incorporated in 2004 and is based in Wan Chai, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 554,529 70.30% | 325,620 16.19% | 280,252 53.12% | |||||||
Cost of revenue | 612,133 | 307,113 | 262,469 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (57,604) | 18,507 | 17,783 | |||||||
NOPBT Margin | 5.68% | 6.35% | ||||||||
Operating Taxes | 1,886 | 10,478 | 12,748 | |||||||
Tax Rate | 56.62% | 71.69% | ||||||||
NOPAT | (59,490) | 8,029 | 5,035 | |||||||
Net income | (105,565) -880.63% | 13,523 -59.03% | 33,011 -1,703.25% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 73,148 | |||||||||
BB yield | -15.39% | |||||||||
Debt | ||||||||||
Debt current | 22,588 | 11,949 | 13,912 | |||||||
Long-term debt | 194,519 | 169,557 | 186,204 | |||||||
Deferred revenue | (9,403) | (8,724) | ||||||||
Other long-term liabilities | 5,906 | 9,403 | 8,724 | |||||||
Net debt | 53,838 | (45,587) | (41,983) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 21,116 | 43,542 | 47,093 | |||||||
CAPEX | (11,837) | (30,600) | (5,445) | |||||||
Cash from investing activities | (20,817) | (44,021) | (45,732) | |||||||
Cash from financing activities | (19,148) | 50,815 | ||||||||
FCF | (84,596) | (6,522) | 25,814 | |||||||
Balance | ||||||||||
Cash | 117,523 | 160,375 | 172,361 | |||||||
Long term investments | 45,746 | 66,718 | 69,738 | |||||||
Excess cash | 135,543 | 210,812 | 228,086 | |||||||
Stockholders' equity | 213,682 | (833,339) | (852,638) | |||||||
Invested Capital | 201,437 | 1,304,235 | 1,308,456 | |||||||
ROIC | 0.61% | 0.39% | ||||||||
ROCE | 3.85% | 3.83% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 6,752,211 | 6,752,211 | 6,337,608 | |||||||
Price | 0.02 -44.12% | 0.03 -54.67% | 0.08 150.00% | |||||||
Market cap | 128,292 -44.12% | 229,575 -51.70% | 475,321 165.74% | |||||||
EV | 180,169 | 184,725 | 436,714 | |||||||
EBITDA | (57,604) | 50,756 | 47,555 | |||||||
EV/EBITDA | 3.64 | 9.18 | ||||||||
Interest | 5,024 | 6,300 | ||||||||
Interest/NOPBT | 27.15% | 35.43% |