Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Koolearn Technology Holding

DB:KTD
Snowflake Description

High growth potential with adequate balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
KTD
DB
HK$30B
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

Koolearn Technology Holding Limited provides online extracurricular education services under the Koolear brand in China. The last earnings update was 40 days ago. More info.


Add to Portfolio Compare Print
  • Koolearn Technology Holding has significant price volatility in the past 3 months.
KTD Share Price and Events
7 Day Returns
6%
DB:KTD
2.6%
Europe Consumer Services
4.3%
DE Market
1 Year Returns
201.4%
DB:KTD
2.7%
Europe Consumer Services
-14.2%
DE Market
KTD Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Koolearn Technology Holding (KTD) 6% 11.3% 58.9% 201.4% - -
Europe Consumer Services 2.6% -4.1% -5.1% 2.7% -14.2% -55.7%
DE Market 4.3% -9% -21.6% -14.2% -19.6% -25.6%
1 Year Return vs Industry and Market
  • KTD outperformed the Consumer Services industry which returned 2.7% over the past year.
  • KTD outperformed the Market in Germany which returned -14.2% over the past year.
Price Volatility
Industry
5yr Volatility vs Market

Value

 Is Koolearn Technology Holding undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Koolearn Technology Holding to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Koolearn Technology Holding.

DB:KTD Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 15 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 4.7%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:KTD
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 6.3%
Consumer Services Unlevered Beta Simply Wall St/ S&P Global 0.64
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.644 (1 + (1- 25%) (0.88%))
0.764
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (0.8 * 6.33%)
4.67%

Discounted Cash Flow Calculation for DB:KTD using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Koolearn Technology Holding is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:KTD DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CNY, Millions) Source Present Value
Discounted (@ 4.67%)
2020 -355.00 Analyst x1 -339.15
2021 74.50 Analyst x4 68.00
2022 275.75 Analyst x4 240.44
2023 722.00 Analyst x1 601.43
2024 1,262.00 Analyst x1 1,004.30
2025 1,701.99 Est @ 34.86% 1,293.97
2026 2,115.37 Est @ 24.29% 1,536.44
2027 2,472.55 Est @ 16.88% 1,715.67
2028 2,761.89 Est @ 11.7% 1,830.87
2029 2,984.90 Est @ 8.07% 1,890.35
Present value of next 10 years cash flows CN¥9,842.00
DB:KTD DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= CN¥2,984.90 × (1 + -0.39%) ÷ (4.67% – -0.39%)
CN¥58,713.68
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CN¥58,713.68 ÷ (1 + 4.67%)10
CN¥37,183.57
DB:KTD Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CN¥9,842.00 + CN¥37,183.57
CN¥47,025.57
Equity Value per Share
(CNY)
= Total value / Shares Outstanding
= CN¥47,025.57 / 938.65
CN¥50.1
DB:KTD Discount to Share Price
Calculation Result
Exchange Rate CNY/HKD
(Reporting currency to currency of SEHK:1797)
1.093
Value per Share
(HKD)
= Value per Share in CNY x Exchange Rate (CNY/HKD)
= CN¥50.1 x 1.093
HK$54.76
Non-primary Listing Adjustment Factor 1 share in DB:KTD represents 0.11195x of SEHK:1797
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.11195x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (HKD) x Listing Adjustment Factor
= HK$ 54.76 x 0.11195
€6.13
Value per share (EUR) From above. €6.13
Current discount Discount to share price of €3.56
= -1 x (€3.56 - €6.13) / €6.13
41.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Koolearn Technology Holding is available for.
Intrinsic value
42%
Share price is €3.56 vs Future cash flow value of €6.13
Current Discount Checks
For Koolearn Technology Holding to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Koolearn Technology Holding's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Koolearn Technology Holding's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Koolearn Technology Holding's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Koolearn Technology Holding's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:KTD PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-11-30) in CNY CN¥-0.18
SEHK:1797 Share Price ** SEHK (2020-04-07) in HKD HK$31.8
SEHK:1797 Share Price converted to CNY reporting currency Exchange rate (HKD/ CNY) 0.915 CN¥29.09
Europe Consumer Services Industry PE Ratio Median Figure of 12 Publicly-Listed Consumer Services Companies 15.7x
Germany Market PE Ratio Median Figure of 402 Publicly-Listed Companies 17.07x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Koolearn Technology Holding.

DB:KTD PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SEHK:1797 Share Price ÷ EPS (both in CNY)

= 29.09 ÷ -0.18

-160.14x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Koolearn Technology Holding is loss making, we can't compare its value to the Europe Consumer Services industry average.
  • Koolearn Technology Holding is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Koolearn Technology Holding's expected growth come at a high price?
Raw Data
DB:KTD PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -160.14x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 15 Analysts
58.4%per year
Europe Consumer Services Industry PEG Ratio Median Figure of 5 Publicly-Listed Consumer Services Companies 0.34x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.24x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Koolearn Technology Holding, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Koolearn Technology Holding's assets?
Raw Data
DB:KTD PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-11-30) in CNY CN¥2.60
SEHK:1797 Share Price * SEHK (2020-04-07) in HKD HK$31.8
SEHK:1797 Share Price converted to CNY reporting currency Exchange rate (HKD/ CNY) 0.915 CN¥29.09
Europe Consumer Services Industry PB Ratio Median Figure of 22 Publicly-Listed Consumer Services Companies 2.22x
Germany Market PB Ratio Median Figure of 573 Publicly-Listed Companies 1.47x
DB:KTD PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SEHK:1797 Share Price ÷ Book Value per Share (both in CNY)

= 29.09 ÷ 2.60

11.2x

* Primary Listing of Koolearn Technology Holding.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Koolearn Technology Holding is overvalued based on assets compared to the Europe Consumer Services industry average.
X
Value checks
We assess Koolearn Technology Holding's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Consumer Services industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Consumer Services industry average (and greater than 0)? (1 check)
  5. Koolearn Technology Holding has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Koolearn Technology Holding expected to perform in the next 1 to 3 years based on estimates from 15 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
58.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Koolearn Technology Holding expected to grow at an attractive rate?
  • Koolearn Technology Holding's earnings growth is expected to exceed the low risk savings rate of -0.4%.
Growth vs Market Checks
  • Koolearn Technology Holding's earnings growth is expected to exceed the Germany market average.
  • Koolearn Technology Holding's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:KTD Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:KTD Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 15 Analysts 58.4%
DB:KTD Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 15 Analysts 35.4%
Europe Consumer Services Industry Earnings Growth Rate Market Cap Weighted Average 17.4%
Europe Consumer Services Industry Revenue Growth Rate Market Cap Weighted Average 7.2%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:KTD Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 15 Analyst Estimates (S&P Global) See Below
All numbers in CNY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:KTD Future Estimates Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-05-31 4,644 1
2023-05-31 4,054 53 2
2022-05-31 2,953 425 -76 13
2021-05-31 1,893 188 -200 15
2020-05-31 1,112 -28 -265 8
2020-04-08
DB:KTD Past Financials Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income *
2019-11-30 1,009 -113 -150
2019-08-31 964 -69 -95
2019-05-31 919 -25 -40
2019-02-28 859 25 -12
2018-11-30 800 75 16
2018-08-31 725 112 44
2018-05-31 650 149 72
2017-05-31 446 108 94

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Koolearn Technology Holding's earnings are expected to grow significantly at over 20% yearly.
  • Koolearn Technology Holding's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:KTD Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 15 Analyst Estimates (S&P Global) See Below

All data from Koolearn Technology Holding Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:KTD Future Estimates Data
Date (Data in CNY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-05-31
2023-05-31 0.05 0.05 0.05 1.00
2022-05-31 -0.08 0.11 -0.31 9.00
2021-05-31 -0.25 -0.06 -0.50 9.00
2020-05-31 -0.34 -0.23 -0.63 8.00
2020-04-08
DB:KTD Past Financials Data
Date (Data in CNY Millions) EPS *
2019-11-30 -0.18
2019-08-31 -0.13
2019-05-31 -0.06
2019-02-28 -0.02
2018-11-30 0.02
2018-08-31 0.06
2018-05-31 0.10
2017-05-31 0.13

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Koolearn Technology Holding is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Koolearn Technology Holding's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Koolearn Technology Holding has a total score of 5/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Koolearn Technology Holding performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Koolearn Technology Holding's growth in the last year to its industry (Consumer Services).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Koolearn Technology Holding does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Koolearn Technology Holding's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Koolearn Technology Holding's 1-year growth to the Europe Consumer Services industry average as it is not currently profitable.
Earnings and Revenue History
Koolearn Technology Holding's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Koolearn Technology Holding Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:KTD Past Revenue, Cash Flow and Net Income Data
Date (Data in CNY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-11-30 1,008.58 -149.86 657.07 214.75
2019-08-31 963.75 -94.82 602.63 181.14
2019-05-31 918.91 -39.77 548.18 147.52
2019-02-28 859.31 -11.68 483.31 131.82
2018-11-30 799.70 16.41 417.77 116.13
2018-08-31 725.08 44.28 340.83 108.26
2018-05-31 650.46 72.14 263.88 100.39
2017-05-31 446.22 93.96 164.99 73.13
2016-05-31 334.21 59.55 123.26 72.59

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Koolearn Technology Holding has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Koolearn Technology Holding has efficiently used its assets last year compared to the Europe Consumer Services industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Koolearn Technology Holding improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Koolearn Technology Holding's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Consumer Services industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Koolearn Technology Holding has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Koolearn Technology Holding's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Koolearn Technology Holding's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Koolearn Technology Holding is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Koolearn Technology Holding's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Koolearn Technology Holding's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is not covered by short term assets, assets are -9.8933774792308E+16x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Koolearn Technology Holding Company Filings, last reported 4 months ago.

DB:KTD Past Debt and Equity Data
Date (Data in CNY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-11-30 2,436.90 0.00 2,684.47
2019-08-31 2,436.90 0.00 2,684.47
2019-05-31 2,570.11 0.00 2,850.56
2019-02-28 2,570.11 0.00 2,850.56
2018-11-30 1,046.39 0.00 1,311.93
2018-08-31 1,046.39 0.00 1,311.93
2018-05-31 878.19 0.00 1,089.45
2017-05-31 791.75 0.00 962.38
2016-05-31 641.75 0.00 826.54
  • Koolearn Technology Holding's level of debt (0%) compared to net worth is satisfactory (less than 40%).
  • Unable to establish if Koolearn Technology Holding's debt level has increased without past 5-year debt data.
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Koolearn Technology Holding has sufficient cash runway for more than 3 years based on current free cash flow.
  • Unable to confirm if Koolearn Technology Holding has at least 1 year of cash runway based on growing free cash flows without relevant data.
X
Financial health checks
We assess Koolearn Technology Holding's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Koolearn Technology Holding has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Koolearn Technology Holding's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Koolearn Technology Holding dividends. Estimated to be 0% next year.
If you bought €2,000 of Koolearn Technology Holding shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Koolearn Technology Holding's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Koolearn Technology Holding's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:KTD Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 15 Analyst Estimates (S&P Global) See Below
Europe Consumer Services Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 2.6%
Germany Market Average Dividend Yield Market Cap Weighted Average of 314 Stocks 3.6%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.6%
Germany Top 25% Dividend Yield 75th Percentile 4.6%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:KTD Future Dividends Estimate Data
Date (Data in CN¥) Dividend per Share (annual) Avg. No. Analysts
2024-05-31
2023-05-31
2022-05-31 0.00 5.00
2021-05-31 0.00 5.00
2020-05-31 0.00 5.00
2020-04-08

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Koolearn Technology Holding has not reported any payouts.
  • Unable to verify if Koolearn Technology Holding's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Koolearn Technology Holding's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Koolearn Technology Holding has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of Koolearn Technology Holding's dividends in 3 years as they are not expected to pay a notable one for Germany.
X
Income/ dividend checks
We assess Koolearn Technology Holding's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Koolearn Technology Holding afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Koolearn Technology Holding has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Koolearn Technology Holding's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Dongxu Sun
COMPENSATION CN¥10,651,000
AGE 33
TENURE AS CEO 0.3 years
CEO Bio

Mr. Dongxu Sun serves as Chief Executive Officer at Koolearn Technology Holding Limited since January 30, 2020 and its Executive Director since August 16, 2019. He had been Co-Chief Executive Officer at Koolearn Technology Holding Ltd since January 30, 2019 until January 20, 2020. Mr. Sun is also a co-chief executive officer of Beijing Xuncheng since January 2019. Prior to this, Mr. Sun was the principal of Xi’an New Oriental School from April 2016 to July 2018 and the regional president of Northwestern China of New Oriental China from April 2016 to May 2018. Mr. Sun began his career with the New Oriental Group as a teacher in the foreign exams department of Tianjin New Oriental School from June 2007 to June 2008. Between June 2008 and April 2016, Mr. Sun worked at Hefei New Oriental School, beginning as the assistant supervisor of the foreign examination department from June 2008 to June 2009 and moving through various positions within the school to ultimately act as the assistant principal from March 2012 to October 2013, and principal from October 2013 to April 2016. Mr. Sun is the vice-president of New Oriental China since April 2019 and was previously the assistant vice-president of New Oriental China from April 2016 to April 2019. Mr. Sun received his bachelor’s degree in engineering, majoring in computer science and technology, from Nankai University China, in June 2007.

CEO Compensation
  • Insufficient data for Dongxu to compare compensation growth.
  • Dongxu's remuneration is lower than average for companies of similar size in Germany.
Management Team

Dongxu Sun

TITLE
CEO & Executive Director
COMPENSATION
CN¥11M
AGE
33
TENURE
0.3 yrs

Qiang Yin

TITLE
CFO & Executive Director
COMPENSATION
CN¥3M
AGE
45
TENURE
4.3 yrs

Ming Zeng

TITLE
Chief Technology Officer
AGE
55

Willie Cheung

TITLE
Company Secretary
AGE
44
Board of Directors Tenure

Average tenure and age of the Koolearn Technology Holding board of directors in years:

1.8
Average Tenure
48
Average Age
  • The average tenure for the Koolearn Technology Holding board of directors is less than 3 years, this suggests a new board.
Board of Directors

Michael Yu

TITLE
Chairman
COMPENSATION
CN¥21M
AGE
56

Dongxu Sun

TITLE
CEO & Executive Director
COMPENSATION
CN¥11M
AGE
33
TENURE
0.7 yrs

Qiang Yin

TITLE
CFO & Executive Director
COMPENSATION
CN¥3M
AGE
45
TENURE
1.9 yrs

Michael Tong

TITLE
Independent Non Executive Director
COMPENSATION
CN¥86K
AGE
48
TENURE
1.1 yrs

Zheying Lin

TITLE
Independent Non-Executive Director
AGE
54
TENURE
0.3 yrs

Chang Sun

TITLE
Non-Executive Director
COMPENSATION
CN¥2M
AGE
50
TENURE
2.2 yrs

Qiang Wu

TITLE
Non Executive Director
COMPENSATION
CN¥2M
AGE
46
TENURE
1.9 yrs

Catherine Leung

TITLE
Non Executive Director
AGE
36
TENURE
1.8 yrs

Wilson Kwong

TITLE
Independent Non Executive Director
COMPENSATION
CN¥86K
AGE
53
TENURE
1.8 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Koolearn Technology Holding individual insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
04. Apr 20 Buy Minhong Yu Individual 03. Apr 20 03. Apr 20 800,000 €3.30 €2,641,700
03. Apr 20 Buy Minhong Yu Individual 02. Apr 20 02. Apr 20 1,200,000 €3.14 €3,771,205
19. Nov 19 Sell Hua Tang Individual 15. Nov 19 15. Nov 19 -1,603,500 €2.31 €-3,703,101
21. Oct 19 Sell Auspicious Oriental Limited Company 18. Oct 19 18. Oct 19 -8,206,500 €1.61 €-13,211,918
X
Management checks
We assess Koolearn Technology Holding's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Koolearn Technology Holding has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Koolearn Technology Holding Limited provides online extracurricular education services under the Koolear brand in China. The company operates through three segments: College Education, K12 Education, and Pre-school Education. It offers live and pre-recorded courses for pre-school, K-12, and college segments. The company offers test preparation, overseas test preparation, and English language services to college students and working professionals; and after-school tutoring courses. It also provides education content and service packages to institutional customers, such as universities, public libraries, telecom operators, and online video streaming service providers. The company was founded in 2005 and is headquartered in Beijing, China.

Details
Name: Koolearn Technology Holding Limited
KTD
Exchange: DB
Founded: 2005
HK$3,560,429,516
938,651,602
Website: http://www.koolearn.hk
Address: Koolearn Technology Holding Limited
South Wing,
Level 18,
Beijing,
China
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SEHK 1797 Ordinary Shares The Stock Exchange of Hong Kong Ltd. HK HKD 28. Mar 2019
DB KTD Ordinary Shares Deutsche Boerse AG DE EUR 28. Mar 2019
SZSC 1797 Ordinary Shares The Stock Exchange of Hong Kong - Shenzhen - Hong Kong Stock Connect HK HKD 28. Mar 2019
Number of employees
Current staff
Staff numbers
4,839
Koolearn Technology Holding employees.
Industry
Education Services
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/08 03:37
End of day share price update: 2020/04/07 00:00
Last estimates confirmation: 2020/04/06
Last earnings filing: 2020/02/28
Last earnings reported: 2019/11/30
Last annual earnings reported: 2019/05/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.