Subscribe

Tongdao Liepin Group (6100.HK)

HKD1.95 +0.05 (+2.63%)
HK HKSE Industrials Staffing & Employment Services
Address Building No. 5
Beijing, HK
CEO Kebin Dai
Website liepin.com
IPO 2018-06-29
ISIN KYG8919T1022

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 6100.HK (HKD) Other OTC · TGDLF (USD)
Description

Tongdao Liepin Group, an investment holding company, provides talent acquisition services in the People’s Republic of China. The company operates Recruitment, a talent recruitment platform that acts as a communication bridge between enterprises, headhunters, business users, and professional managers. It also operates Many Faces, a recruitment management SaaS platform that offers talent management, scientific screening, and AI efficiency improvement; Campus Recruitment, a campus recruitment solution that includes recruitment presentations and employer branding; Xunhou Human Resource, a flexible employment solution that offers job outsourcing, commissioned recruitment, human resources agency, campus recruitment, etc.; Lebanban, an enterprise employee training and assessment platform; Questionnaire, a questionnaire survey platform that provides data collection, storage, and analysis tools; and Recruitment Outsourcing, a human resources outsourcing service platform that provides enterprises with one-stop full-risk job outsourcing services. In addition, it offers online survey, talent, human resource, and education services. The company was formerly known as Wise Talent Information Technology Co., Ltd. and changed its name to Tongdao Liepin Group in July 2020. Tongdao Liepin Group was incorporated in 2018 and is headquartered in Beijing, the People’s Republic of 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
HKD1.95 +0.05 (+2.63%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
552.2K
Beta
0.94
Float Shares
232.76M
Free Float %
48.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -4.49% -6.77% -27.78% -35.89% -41.06% -32.17% -73.01% -89.91% -92.80% -92.80%
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
1.95
DCF (Unlevered) 10.58 +442.7%
DCF (Levered) 17.58 +801.3%

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 0 -1
Buy 5 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.52
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Staffing & Employment Services: +6.7%
    -4.6% Q4'25: -7.0% (vs Q4'24)
  • EPS growth Staffing & Employment Services: +18.1%
    -25.0% Q4'25: -73.7% (vs Q4'24)
  • FCF margin FCF growth · Staffing & Employment Services: +32.6%
    +3.4% Q4'25: -4.4% (vs Q4'24)
  • EBIT margin Staffing & Employment Services: +5.7%
    +4.3% Q4'25: +2.6% (vs Q4'24)
  • ROIC Staffing & Employment Services: +12.1%
    +4.9% Q4'25: +2.8% (vs Q4'24)
  • Share dilution Staffing & Employment Services: +0.4%
    +0.5% Q4'25: +0.6% (vs Q4'24)
  • Debt / EBITDA Net debt/EBITDA · Staffing & Employment Services: -1.18×
    1.01× Q4'25: 1.35× (vs Q4'24)
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 (0.93) × ERP
WACC = 89% × Ke + 11% × Kd (5.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 10.58 Current price: 1.95
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 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
2 EPS Ana.
Dec 2027
5 Rev. Ana.
3 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.23B
est: 1.40B (-12.4%)
1.51B
est: 1.69B (-10.4%)
1.87B
est: 2.12B (-11.7%)
2.65B
est: 3.21B (-17.5%)
2.64B
est: 3.03B (-13.0%)
2.28B
est: 2.05B (+11.3%)
2.08B
est: 2.05B (+1.4%)
1.99B
est: 2.03B (-2.1%)
2.10B
2.08B – 2.11B
+3.4% YoY
2.15B
1.98B – 2.43B
+2.7% YoY
2.11B
2.01B – 2.25B
-2.3% YoY
EBITDA
26.47M
est: 135.57M (-80.5%)
209.61M
est: 48.63M (+331.0%)
226.69M
est: 193.37M (+17.2%)
359.55M
est: 232.33M (+54.8%)
259.94M
est: 296.83M (-12.4%)
156.63M
est: 173.55M (-9.7%)
126.07M
est: 174.84M (-27.9%)
119.03M
est: 171.77M (-30.7%)
177.66M
175.93M – 178.57M
+3.4% YoY
182.43M
167.78M – 205.78M
+2.7% YoY
178.22M
169.96M – 190.51M
-2.3% YoY
EBIT
11.95M
est: 69.06M (-82.7%)
147.03M
est: -6.07M (+2,524.0%)
117.39M
est: 139.80M (-16.0%)
221.51M
est: 167.97M (+31.9%)
116.09M
est: 214.60M (-45.9%)
37.76M
est: 92.91M (-59.4%)
83.21M
est: 93.61M (-11.1%)
84.49M
est: 91.96M (-8.1%)
95.12M
94.19M – 95.60M
+3.4% YoY
97.67M
89.83M – 110.17M
+2.7% YoY
95.42M
90.99M – 101.99M
-2.3% YoY
Net Income
7.74M
est: 39.61M (-80.5%)
120.35M
est: 8.29M (+1,351.0%)
53.63M
est: 118.22M (-54.6%)
134.43M
est: 142.05M (-5.4%)
44.37M
est: -89.51M (+149.6%)
750.0K
est: 35.15M (-97.9%)
133.45M
est: 81.09M (+64.6%)
102.60M
est: 207.85M (-50.6%)
119.79M
108.56M – 131.02M
-42.4% YoY
147.03M
129.10M – 164.96M
+22.7% YoY
182.31M
168.85M – 195.78M
+24.0% YoY
SGA
924.79M
est: 858.74M (+7.7%)
970.75M
est: 991.41M (-2.1%)
1.17B
est: 953.56M (+22.6%)
1.58B
est: 1.15B (+37.9%)
1.65B
est: 1.46B (+12.8%)
1.46B
est: 1.24B (+17.4%)
1.21B
est: 1.25B (-2.8%)
1.18B
est: 1.23B (-4.6%)
1.27B
1.26B – 1.28B
+3.4% YoY
1.31B
1.20B – 1.48B
+2.7% YoY
1.28B
1.22B – 1.37B
-2.3% YoY
EPS
0.02
est: 0.08 (-80.7%)
0.23
est: 0.23 (+1.1%)
0.10
est: 0.22 (-54.9%)
0.26
est: 0.33 (-21.7%)
0.09
est: 0.15 (-41.8%)
0.00
est: 0.07 (-97.8%)
0.28
est: 0.17 (+68.5%)
0.22
est: 0.42 (-47.6%)
0.25
0.23 – 0.27
-40.7% YoY
0.30
0.27 – 0.34
+18.8% YoY
0.37
0.35 – 0.41
+26.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-28 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-27 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-26 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-22 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-21 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-20 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 4/5 1/5 1/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-14 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 3/5 1/5 1/5
2026-04-30 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-04-29 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-04-28 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-04-27 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-24 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-23 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-22 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-21 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-20 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-17 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-16 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-61.14M
OE per share TTM
-0.13
Owner's Yield
-5.45%
Maintenance CapEx ratio
23.85%
Maint CapEx / Avg PPE
7.4%

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 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.00% 33.9K 0.65%
2 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.00% 3.4K 0.42%
3 Avantis Emerging Markets Equity ETF AVEM 0.00% 60.9K 0.33%
4 Avantis Emerging Markets Equity UCITS ETF USD Acc AVEM.L 0.00% 334.40 0.35%

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
4.4K
Shares Outstanding
478.37M

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
Kebin Dai Chairman of the Board & Chief Executive Officer 4M male
Ge Tian Executive Director & Chief Financial Officer 3M male
Xingmao Chen Chief Technology Officer 648.9K male
Wai Sum Fung Company Secretary female
Xueni Wang Director of Investor Relations female
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