/
Services-educational services company · E9 · FY ends Dec · Revenue ¥845M · 3.75% margin · ¥4M FCF
$15.32
+$0.77 (+5.29%)
Live · 07:54 PM
Operating margin is thin at 3.75%. Limited cushion if revenue slows or costs rise, not the profile of a wide-moat business.
Revenue grew 9.6%, steady but not accelerating.
At 798x earnings, the current multiple leaves limited room for execution misses or growth deceleration.
798.1x earnings, 2938.9x FCF. The market is pricing in years of above-average growth. If that thesis breaks, downside from multiple compression alone could be 30%+. This is a stock where you're paying for the future, not the present.
Based on TTM earnings · Diluted shares
Profitability & Returns
Revenue (TTM)
¥845M
▲ +9.6% YoY
Net Income (TTM)
¥15M
▲ +36.3% YoY
Op. Margin
3.75%
▲ +1.1pp YoY
ROIC
—
Cash Flow & Balance Sheet
FCF (TTM)
¥4M
▲ +138.7% YoY
Op. Cash Flow (TTM)
¥8M
▲ +184.8% YoY
Net Debt
-¥64M
Net Cash Position
Cash & Equiv.
¥106M
5Y CAGR: +11.7%
Continue Research
At a P/E of 798.1 and a price-to-free-cash-flow of 2,938.9, Youdao (DAO) trades above a two-stage DCF intrinsic value of about CNY 1.15 per share, so at CNY 15.32 the stock looks overvalued (92.5% above estimated intrinsic value). A high multiple is not the same as overvalued: fast-growing, high-quality businesses can deserve a premium. See the general approach in how to tell if a stock is overvalued.
On quality, Youdao scores 54/100 on Intrinsiqq's quality scorecard (a mixed business on these measures), weighing growth, margins, returns on capital, share count, and balance-sheet strength. All figures are computed from SEC filings; read the full methodology. This is analysis, not investment advice.
Intrinsiqq's two-stage DCF estimates an intrinsic value of about CNY 1.15 per share for DAO, projecting its recent free cash flow forward with a growth rate that fades toward a long-run rate and discounting it back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around CNY 0.86. At today's CNY 15.32, that puts the stock about 92.5% above estimated intrinsic value. The result is sensitive to the growth and discount-rate inputs, so it is best to run conservative, base and optimistic cases. You can adjust all of them yourself with the sliders on the DCF tab.
Youdao scores 54 out of 100 on Intrinsiqq's quality score, a weighted blend of 6 metrics each scored 0 to 100, which makes it a mixed business on these measures. Recent fundamentals include a 3.7% operating margin. The score weighs revenue and free-cash-flow growth, operating margins, return on invested capital, share-count change, and balance-sheet strength, all computed from SEC filings, not opinion. Because valuation only means something relative to quality, the full metric-by-metric breakdown is on the quality scorecard.
That depends on valuation and quality together, not either alone. DAO currently trades above its estimated intrinsic value and scores 54/100 on quality (mixed). A cheap price is only a bargain if the business is durable, and a premium can be justified by genuine quality, so the two questions, "is it cheap?" and "is it good?", only make sense side by side. Read the valuation against the quality scorecard, run the DCF on your own assumptions, and decide for yourself. This is analysis from SEC filings, not investment advice.