LAIX INC.

LAIX
Delayed Quote. Delayed  - 07/10 04:10:00 pm
2.7USD +1.89%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2019 2020
Net sales1 1 0231 107
EBITDA1 -529-600
Operating profit (EBIT)1 -558-621
Operating Margin -54,5%-56,1%
Pre-Tax Profit (EBT) --
Net income --
Net margin --
EPS --
Dividend per Share2 --
Last update 03/12/202006/04/2020
1 CNY in Million
2 CNY
Estimates
Finances - Leverage
Fiscal Period: December 2019 2020
Net Debt1 --
Net Cash position1 281188
Leverage (Debt / EBITDA) 0,53x0,31x
Free Cash Flow --
ROE (Net Profit / Equities) --
Shareholders' equity --
ROA (Net Profit / Asset) --
Assets --
Book Value Per Share2 -6,58-19,0
Cash Flow per Share --
Capex --
Capex / Sales --
Last update 03/12/2020-
1 CNY in Million
2 CNY
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 934 M CNY -
Entreprise Value (EV) 746 M CNY 886 M CNY
Valuation 2020e 2021e
P/E ratio (Price / EPS) - -
Capitalization / Revenue 0,84x 0,62x
EV / Revenue 0,67x 0,50x
EV / EBITDA -1,24x -1,73x
Yield (DPS / Price) - -
Price to book (Price / BVPS) -0,99x -0,67x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) -56,1% -30,6%
Operating Leverage (Delta EBIT / Delta Sales) - 0,72x
Net Margin (Net Profit / Revenue) 0 0
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) - -
Rate of Dividend - -
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
EPS & Dividend