Subscribe

Beijing Career International Co., Ltd (300662.SZ)

CNY17.20 +0.30 (+1.78%)
CN SHZ Industrials Staffing & Employment Services
Address 5F, Tower A 100020
Beijing, CN
CEO Cheng Zeng
IPO 2017-06-08
ISIN CNE100002NJ5

Explore sections of this company profile

Description

Beijing Career International Co., Ltd. provides human resource and talent solutions. It offers talent solutions, such as executive search, recruitment process outsourcing, flexible staffing, campus recruitment and employer branding, HR training and development, HR planning and consulting, and salary and tax services. The company also provides integrated SaaS platform for HR application and solutions, including cloud HR, talent management, cadre management, recruiting and examination, onboarding, and ecosystem services for various industries comprising healthcare, retail, finance, information technology, and central/state-owned enterprises; and operates vertical recruitment platform. It operates in China, Singapore, Malaysia, the United States, the United Kingdom, Australia, and the Netherlands. The company was founded in 2005 and is headquartered in Beijing, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY17.20 +0.30 (+1.78%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.91
Float Shares
196.80M
Free Float %
100.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.96% -7.92% -13.60% -22.28% -24.24% -16.98% -29.69% -38.06% -68.66% +123.01% +123.01%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
17.20
DCF (Unlevered) 23.76 +38.2%
DCF (Levered) 12.22 -29.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 5 +1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.78
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Staffing & Employment Services: +6.7%
    +23.4% Q1'26: +14.7% (vs Q1'25)
  • EPS growth Staffing & Employment Services: +18.1%
    +52.9% Q1'26: +58.6% (vs Q1'25)
  • FCF margin FCF growth · Staffing & Employment Services: +32.6%
    -0.7% Q1'26: -2.2% (vs Q1'25)
  • EBIT margin Staffing & Employment Services: +5.7%
    +1.9% Q1'26: +1.8% (vs Q1'25)
  • ROIC Staffing & Employment Services: +12.1%
    +10.0% Q1'26: +8.4% (vs Q1'25)
  • Share dilution Staffing & Employment Services: +0.4%
    -0.2% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Staffing & Employment Services: -1.18×
    1.04× Q1'26: 1.76× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.04) × ERP
WACC = 91% × Ke + 9% × Kd (5.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 23.76 Current price: 17.20
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
3 EPS Ana.
Dec 2027
6 Rev. Ana.
3 EPS Ana.
Dec 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
1.14B
est: 1.14B (+0.0%)
2.20B
est: 2.14B (+2.5%)
3.59B
est: 3.59B (+0.0%)
3.93B
est: 4.31B (-8.8%)
6.82B
est.
7.01B
est: 9.29B (-24.6%)
9.78B
est: 10.57B (-7.4%)
9.09B
est: 10.57B (-13.9%)
11.79B
est: 11.79B (0.0%)
14.54B
est: 14.32B (+1.6%)
17.31B
16.65B – 17.73B
+20.9% YoY
20.42B
18.74B – 22.21B
+18.0% YoY
23.91B
22.98B – 24.85B
+17.1% YoY
EBITDA
116.36M
est: 63.44M (+83.4%)
185.70M
est: 119.81M (+55.0%)
249.90M
est: 200.41M (+24.7%)
293.06M
est: 240.86M (+21.7%)
381.37M
est.
417.43M
est: 519.41M (-19.6%)
335.94M
est: 429.17M (-21.7%)
508.23M
est: 429.17M (+18.4%)
323.13M
est: 478.88M (-32.5%)
376.53M
est: 581.50M (-35.2%)
703.24M
676.38M – 720.17M
+20.9% YoY
829.58M
761.14M – 901.98M
+18.0% YoY
971.38M
933.29M – 1.01B
+17.1% YoY
EBIT
113.26M
est: 53.16M (+113.0%)
181.30M
est: 100.41M (+80.6%)
236.38M
est: 167.95M (+40.7%)
273.22M
est: 201.85M (+35.4%)
319.60M
est.
398.87M
est: 435.28M (-8.4%)
305.90M
est: 394.80M (-22.5%)
485.42M
est: 394.80M (+23.0%)
306.99M
est: 440.54M (-30.3%)
279.59M
est: 534.94M (-47.7%)
646.93M
622.22M – 662.50M
+20.9% YoY
763.15M
700.19M – 829.75M
+18.0% YoY
893.60M
858.55M – 928.64M
+17.1% YoY
Net Income
74.34M
est: 87.79M (-15.3%)
117.67M
est: 126.65M (-7.1%)
152.24M
est: 163.18M (-6.7%)
186.31M
est: 197.28M (-5.6%)
252.96M
est.
252.54M
est: 291.38M (-13.3%)
200.50M
est: 189.07M (+6.0%)
290.79M
est: 189.07M (+53.8%)
205.35M
est: 202.76M (+1.3%)
313.52M
est: 293.48M (+6.8%)
356.98M
329.67M – 385.97M
+21.6% YoY
406.82M
388.04M – 454.31M
+14.0% YoY
496.87M
480.65M – 513.10M
+22.1% YoY
SGA
135.50M
est: 34.66M (+290.9%)
223.54M
est: 65.47M (+241.5%)
274.97M
est: 109.51M (+151.1%)
278.53M
est: 131.61M (+111.6%)
208.39M
est.
384.70M
est: 283.82M (+35.5%)
438.05M
est: 404.54M (+8.3%)
415.89M
est: 404.54M (+2.8%)
443.18M
est: 451.41M (-1.8%)
122.66M
est: 548.13M (-77.6%)
662.89M
637.57M – 678.84M
+20.9% YoY
781.98M
717.47M – 850.22M
+18.0% YoY
915.64M
879.73M – 951.55M
+17.1% YoY
EPS
0.47
est: 0.45 (+5.6%)
0.65
est: 0.64 (+1.2%)
0.85
est: 0.83 (+2.8%)
1.03
est: 1.00 (+3.0%)
1.28
est.
1.35
est: 1.48 (-8.6%)
1.02
est: 0.96 (+6.2%)
1.49
est: 0.96 (+55.1%)
1.04
est: 1.03 (+0.7%)
1.59
est: 1.50 (+6.4%)
1.82
1.68 – 1.96
+21.9% YoY
2.15
1.97 – 2.31
+17.7% YoY
2.51
2.44 – 2.61
+17.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-28 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-27 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-26 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-25 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-22 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-21 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-20 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-19 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-18 A- 4/5 3/5 4/5 5/5 3/5 3/5 3/5
2026-05-15 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-14 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-13 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-12 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-11 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-08 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-07 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-05-06 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-04-30 A- 4/5 3/5 4/5 5/5 2/5 4/5 3/5
2026-04-29 A- 4/5 3/5 4/5 5/5 2/5 4/5 3/5
2026-04-28 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-27 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-24 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-23 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-22 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-21 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-20 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-17 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5
2026-04-16 C 2/5 3/5 1/5 1/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-90.90M
OE per share TTM
-0.45
Owner's Yield
-2.20%
Maintenance CapEx ratio
1.94%
Maint CapEx / Avg PPE
0.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 74.4K 0.39%
2 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 39.6K 0.29%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 32.8K 0.28%
4 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 515.66 0.44%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
108.8K
Shares Outstanding
196.81M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Cheng Zeng Deputy General Manager female
Cliff Wang Vice President of Global Marketing male
Hongwei Zhang Deputy GM & Secretary of the Board female
Li Xin Duan Deputy GM & Non-Independent Director male
Siyao Zhao Accounting Supervisor
Song Chen Deputy General Manager female
Tingting You Chief Financial Officer female
Yue Zhang Li GM & Vice Chairman male
Zhen Wang Deputy GM & Non-Independent Director male
Zhi Liu Chief Technology Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits