EASTERN PIONEER DRIVING SCHOOL CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.27 CNY | +4.14% |
|
+4.14% | -22.33% |
| 29/04 | Eastern Pioneer Driving School Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04/04 | Eastern Pioneer Driving School's General Manager Resigns | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,585 | 10,517 | 11,246 | 6,304 | 4,519 | 2,959 |
| Enterprise Value (EV) 1 | 9,051 | 11,484 | 11,568 | 7,282 | 5,991 | 4,410 |
| P/E ratio | 38.4 x | 43.5 x | 71.7 x | 42.7 x | -91.9 x | -8.42 x |
| Yield | 1.37% | 1.1% | 0.44% | - | - | - |
| Capitalization / Revenue | 8.17 x | 9.44 x | 13.3 x | 5.26 x | 4.52 x | 2.84 x |
| EV / Revenue | 8.61 x | 10.3 x | 13.6 x | 6.08 x | 5.99 x | 4.23 x |
| EV / EBITDA | 27.7 x | 34.1 x | 61.6 x | 19 x | 25.3 x | 27.3 x |
| EV / FCF | -8.92 x | -77.3 x | 14.9 x | -38.5 x | -8.76 x | 13.7 x |
| FCF Yield | -11.2% | -1.29% | 6.69% | -2.6% | -11.4% | 7.32% |
| Price to Book | 4.91 x | 5.96 x | 5.11 x | 2.91 x | 2.13 x | 2.47 x |
| Nbr of stocks (in thousands) | 7,05,603 | 6,91,123 | 6,97,065 | 7,02,827 | 7,02,834 | 7,02,841 |
| Reference price 2 | 12.17 | 15.22 | 16.13 | 8.970 | 6.430 | 4.210 |
| Announcement Date | 17/04/19 | 24/04/20 | 09/04/21 | 29/04/22 | 22/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,051 | 1,114 | 848.1 | 1,199 | 1,000 | 1,042 |
| EBITDA 1 | 327.1 | 336.9 | 187.8 | 382.5 | 236.6 | 161.6 |
| EBIT 1 | 220.8 | 248 | 95.16 | 254.2 | 67.99 | -2.146 |
| Operating Margin | 21.01% | 22.25% | 11.22% | 21.21% | 6.8% | -0.21% |
| Earnings before Tax (EBT) 1 | 323.4 | 346.6 | 197.7 | 215.6 | -22.99 | -329.3 |
| Net income 1 | 223.3 | 244.3 | 161.1 | 152.3 | -43.18 | -361.7 |
| Net margin | 21.25% | 21.93% | 18.99% | 12.71% | -4.32% | -34.7% |
| EPS 2 | 0.3167 | 0.3500 | 0.2250 | 0.2100 | -0.0700 | -0.5000 |
| Free Cash Flow 1 | -1,015 | -148.5 | 774.3 | -189.2 | -683.7 | 322.8 |
| FCF margin | -96.57% | -13.33% | 91.3% | -15.79% | -68.35% | 30.96% |
| FCF Conversion (EBITDA) | - | - | 412.34% | - | - | 199.75% |
| FCF Conversion (Net income) | - | - | 480.77% | - | - | - |
| Dividend per Share 2 | 0.1667 | 0.1667 | 0.0708 | - | - | - |
| Announcement Date | 17/04/19 | 24/04/20 | 09/04/21 | 29/04/22 | 22/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 466 | 967 | 322 | 977 | 1,471 | 1,451 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.424 x | 2.871 x | 1.714 x | 2.555 x | 6.218 x | 8.98 x |
| Free Cash Flow 1 | -1,015 | -149 | 774 | -189 | -684 | 323 |
| ROE (net income / shareholders' equity) | 10.6% | 12.1% | 5.87% | 5.98% | -2.36% | -17% |
| ROA (Net income/ Total Assets) | 3.85% | 3.66% | 1.3% | 3.37% | 0.86% | -0.03% |
| Assets 1 | 5,801 | 6,677 | 12,358 | 4,517 | -4,996 | 13,34,817 |
| Book Value Per Share 2 | 2.480 | 2.550 | 3.160 | 3.080 | 3.020 | 1.700 |
| Cash Flow per Share 2 | 0.5100 | 0.5300 | 0.8100 | 0.3400 | 0.2700 | 0.1000 |
| Capex 1 | 552 | 504 | 585 | 475 | 335 | 106 |
| Capex / Sales | 52.56% | 45.23% | 69.02% | 39.66% | 33.45% | 10.2% |
| Announcement Date | 17/04/19 | 24/04/20 | 09/04/21 | 29/04/22 | 22/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.33% | 318M | |
| -1.26% | 9.89B | |
| -1.62% | 2.71B | |
| -15.28% | 2.33B | |
| -0.09% | 1.98B | |
| -55.49% | 1.24B | |
| -1.73% | 1.04B | |
| -14.26% | 967M | |
| -0.73% | 735M | |
| -43.69% | 701M |
- Stock Market
- Equities
- 603377 Stock
- Financials Eastern Pioneer Driving School Co., Ltd
