Subscribe

East Buy Holding Limited (KLTHF)

USD2.80 +0.00 (+0.00%)
CN OTC Consumer Cyclical Specialty Retail
Address South Wing 100080
Beijing, CN
CEO Minhong Yu
IPO 2020-08-03
ISIN KYG5313A1013

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 1797.HK (HKD) Other OTC · KLTHF (USD)
Description

East Buy Holding Limited is a company primarily focused on delivering online educational services. Its operations are structured into four key segments: College, K12, Pre-School, and Institutional Customers. The College Education segment offers digital learning programs designed for university-level students and adults seeking advanced education. Its K12 Education segment provides online curricula tailored for students in primary, middle, and high school. Early childhood education for pre-school students is managed by the Pre-School Education segment. Finally, the Institutional Customers segment serves various corporate and organizational clients. The company was established on February 7, 2018, and its headquarters are located 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
USD2.80 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
715
Beta
-3.49
Float Shares
438.61M
Free Float %
41.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +0.00% +0.00% +0.00% +495.74% +495.74% -38.46% -39.91% -39.91%
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

Analyst Consensus (1 ratings, all time) Sell
Price Targets & DCF
Current price
2.80
Quality scores
Altman Z-Score
18.00
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    -32.7% Q4'25: -17.9% (vs Q4'23)
  • EPS growth Specialty Retail: +20.6%
    -99.4% Q4'25: -4.3% (vs Q4'23)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +0.4% Q4'25: +12.3% (vs Q4'23)
  • EBIT margin Specialty Retail: +5.4%
    +1.5% Q4'25: +14.1% (vs Q4'23)
  • ROIC Specialty Retail: +6.5%
    +25.3% Q4'25: +4,696.7% (vs Q4'23)
  • Share dilution Specialty Retail: +0.1%
    -0.5% Q4'25: -0.9% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    0.45× Q4'25: 0.02× (vs Q4'23)
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 (-3.49) × ERP
WACC = 100% × Ke + 0% × Kd (5.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 2.80
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 May 2019
actual
May 2020
actual
May 2021
actual
May 2022
actual
May 2024
actual
May 2025
actual
May 2026
8 Rev. Ana.
1 EPS Ana.
May 2027
9 Rev. Ana.
1 EPS Ana.
May 2028
3 Rev. Ana.
1 EPS Ana.
May 2029
2 Rev. Ana.
1 EPS Ana.
Revenue
918.91M
est: 135.75M (+576.9%)
1.08B
est: 147.64M (+631.9%)
623.63M
est: 225.14M (+177.0%)
600.53M
est: 126.22M (+375.8%)
6.53B
est: 6.59B (-1.0%)
4.39B
est: 4.47B (-1.8%)
5.39B
5.07B – 5.72B
+20.5% YoY
6.24B
5.34B – 7.09B
+15.7% YoY
7.19B
6.43B – 7.92B
+15.3% YoY
935.77M
763.89M – 1.10B
-87.0% YoY
EBITDA
-180.24M
est: -15.50M (-1,063.0%)
-867.37M
est: -16.86M (-5,046.0%)
-102.76M
est: -25.70M (-299.8%)
-71.23M
est: -14.41M (-394.3%)
498.83M
est: 79.01M (+531.3%)
112.48M
est: 53.59M (+109.9%)
64.60M
60.72M – 68.51M
+20.5% YoY
74.74M
63.96M – 85.02M
+15.7% YoY
86.15M
77.08M – 94.93M
+15.3% YoY
-120.82M
-142.64M – -98.63M
-240.2% YoY
EBIT
-74.98M
est: -28.77M (-160.6%)
-704.88M
est: -31.29M (-2,152.7%)
-252.25M
est: -47.72M (-428.6%)
-160.47M
est: -26.75M (-499.9%)
435.88M
est: -473.81M (+192.0%)
63.68M
est: -321.38M (+119.8%)
-387.36M
-410.82M – -364.14M
-20.5% YoY
-448.20M
-509.83M – -383.52M
-15.7% YoY
-516.62M
-569.26M – -462.23M
-15.3% YoY
-212.56M
-250.96M – -173.52M
+58.9% YoY
Net Income
-39.77M
est: -97.65M (+59.3%)
-742.01M
est: -702.96M (-5.6%)
-253.99M
est: -1.40B (+81.8%)
-70.98M
est: -522.32M (+86.4%)
1.72B
est: 960.14M (+79.1%)
5.74M
est: 53.06M (-89.2%)
557.27M
481.00M – 631.10M
+950.2% YoY
649.27M
560.42M – 735.27M
+16.5% YoY
758.95M
655.09M – 859.49M
+16.9% YoY
516.13M
392.88M – 637.32M
-32.0% YoY
SGA
548.18M
est: 79.18M (+592.3%)
1.06B
est: 86.12M (+1,129.2%)
468.37M
est: 131.32M (+256.6%)
486.89M
est: 73.62M (+561.3%)
1.26B
est: 2.96B (-57.3%)
1.39B
est: 2.01B (-30.9%)
2.42B
2.27B – 2.56B
+20.5% YoY
2.80B
2.39B – 3.18B
+15.7% YoY
3.22B
2.89B – 3.55B
+15.3% YoY
545.71M
445.47M – 644.28M
-83.1% YoY
EPS
-0.06
est: -0.09 (+33.4%)
-0.79
est: -0.66 (-19.9%)
-0.26
est: -1.31 (+80.1%)
-0.07
est: -0.49 (+85.5%)
0.23
est: 0.90 (-74.6%)
0.01
est: 0.05 (-80.0%)
0.52
0.45 – 0.59
+950.2% YoY
0.61
0.53 – 0.69
+16.5% YoY
0.71
0.62 – 0.81
+16.9% YoY
0.48
0.37 – 0.60
-32.3% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.55B
OE per share TTM
1.47
Owner's Yield
52.90%
Maintenance CapEx ratio
14.46%
Maint CapEx / Avg PPE
6.7%

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

This company is not held by any ETF in our universe.

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
50.4K
Shares Outstanding
1.06B

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
Qiang Yin Chief Financial Officer & Executive Director 251.9K male
Jie Song Head of Investor Relations & Joint Company Secretary female
Minhong Yu Chief Executive Officer & Executive Chairman male
Wing Yee Ma Joint Company Secretary 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 history

Earnings history

Earnings reports

Stock splits