Loading...
XSHG603377
Market cap211mUSD
Dec 24, Last price  
2.24CNY
Name

Eastern Pioneer Driving School Co Ltd

Chart & Performance

D1W1MN
XSHG:603377 chart
P/E
—
P/S
1.54
EPS
—
Div Yield, %
2.40%
Shrs. gr., 5y
0.52%
Rev. gr., 5y
-0.16%
Revenues
1.04b
+4.22%
496,774,886694,699,401956,862,5861,284,699,9471,326,875,0891,155,438,1361,173,088,3101,050,918,6671,114,188,921848,134,2481,198,554,4691,000,176,5791,042,430,987
Net income
-362m
146,985,967191,439,887266,354,818326,282,837329,080,010245,936,096234,945,813223,269,257244,294,668160,591,969133,759,7870-361,735,279
CFO
280m
+79.23%
0407,977,530415,471,807521,689,600346,363,082243,504,453293,611,3970477,679,714650,908,286448,662,642155,997,837279,592,292
Dividend
Jun 16, 20210.070833 CNY/sh
Earnings
May 20, 2025

Profile

Eastern Pioneer Driving School Co., Ltd operates a driving school primarily in China. It provides driver training services for large passenger cars, medium-sized passenger cars, large trucks, tractors, motorcycles, and other vehicles. The company is headquartered in Beijing, China.
URL
http://www.dfss.com.cn/
IPO date
Feb 05, 2016
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,042,431
4.22%
1,000,177
-16.55%
1,198,554
41.32%
Cost of revenue
907,409
719,095
749,791
Unusual Expense (Income)
NOPBT
135,022
281,082
448,763
NOPBT Margin
12.95%
28.10%
37.44%
Operating Taxes
45,759
33,522
66,737
Tax Rate
33.89%
11.93%
14.87%
NOPAT
89,263
247,560
382,026
Net income
(361,735)
 
133,760
-16.71%
Dividends
(38,395)
(49,811)
Dividend yield
1.26%
0.79%
Proceeds from repurchase of equity
(230,520)
BB yield
3.66%
Debt
Debt current
587,512
789,059
443,723
Long-term debt
1,140,210
652,179
378,222
Deferred revenue
101,373
104,812
108,281
Other long-term liabilities
149,381
303,617
391,738
Net debt
1,559,362
1,101,874
448,180
Cash flow
Cash from operating activities
279,592
155,998
448,663
CAPEX
(106,335)
(334,526)
Cash from investing activities
(99,193)
Cash from financing activities
(255,494)
93,927
FCF
399,915
(263,770)
367,045
Balance
Cash
105,003
191,277
251,113
Long term investments
63,358
148,087
122,653
Excess cash
116,239
289,356
313,838
Stockholders' equity
1,172,120
1,966,886
2,032,303
Invested Capital
3,501,377
3,810,453
3,329,879
ROIC
2.44%
6.93%
13.32%
ROCE
3.70%
6.83%
12.27%
EV
Common stock shares outstanding
723,471
702,835
701,417
Price
4.21
-34.53%
6.43
-28.32%
8.97
-44.40%
Market cap
3,045,811
-32.60%
4,519,228
-28.17%
6,291,712
-55.61%
EV
4,835,693
5,869,732
7,003,649
EBITDA
454,295
485,002
609,831
EV/EBITDA
10.64
12.10
11.48
Interest
101,192
81,878
49,630
Interest/NOPBT
74.95%
29.13%
11.06%