Loading...
XHKG
8160
Market cap10mUSD
, Last price  
HKD
Name

Legend Strategy International Holdings Group Company Ltd

Chart & Performance

D1W1MN
No data to show
P/E
—
P/S
—
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
8.24%
Revenues
41m
-39.87%
37,317,93369,592,35491,155,19957,968,90629,700,84119,884,37917,654,63016,281,69145,547,16845,584,92850,678,00070,564,00063,002,00067,661,00040,684,000
Net income
-21m
L-44.68%
9,185,20221,264,68332,871,668-7,253,777-51,543,485-123,835,604-98,289,233-45,356,200-4,378,134-15,122,045-2,461,000-4,016,000-17,647,000-38,178,000-21,120,000
CFO
0k
-100.00%
15,055,682-6,296,45628,756,39257,800,624-25,399,686-38,832,298-51,228,802-14,080,1823,636,56113,551,00820,039,00030,396,0009,348,00035,160,0000

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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
40,684
-39.87%
67,661
7.40%
63,002
-10.72%
Cost of revenue
19,017
27,784
65,957
Unusual Expense (Income)
NOPBT
21,667
39,877
(2,955)
NOPBT Margin
53.26%
58.94%
Operating Taxes
2,685
3,095
1,544
Tax Rate
12.39%
7.76%
NOPAT
18,982
36,782
(4,499)
Net income
(21,120)
-44.68%
(38,178)
116.34%
(17,647)
339.42%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
58,342
53,422
50,041
Long-term debt
243,073
282,305
274,202
Deferred revenue
Other long-term liabilities
482
477
463
Net debt
287,558
331,464
321,809
Cash flow
Cash from operating activities
35,160
9,348
CAPEX
(648)
(2,938)
Cash from investing activities
(644)
(2,928)
Cash from financing activities
(34,944)
(19,009)
FCF
60,341
85,380
44,883
Balance
Cash
13,857
4,263
2,434
Long term investments
Excess cash
11,823
880
Stockholders' equity
(105,350)
(347,832)
(282,452)
Invested Capital
165,474
447,166
434,931
ROIC
6.20%
8.34%
ROCE
36.04%
40.14%
EV
Common stock shares outstanding
473,109
448,364
448,364
Price
0.18
 
0.24
-21.97%
Market cap
86,106
 
106,711
-21.97%
EV
310,669
405,468
EBITDA
21,667
69,040
27,694
EV/EBITDA
14.34
14.64
Interest
5,770
7,365
Interest/NOPBT
14.47%