Previous Close | $8.79 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Youdao, Inc. operates in the Chinese edtech sector, leveraging AI-driven learning tools and digital content to serve students and professionals. The company generates revenue primarily through online courses, smart devices, and advertising, capitalizing on China's growing demand for personalized education solutions. Youdao differentiates itself with proprietary AI algorithms and a robust ecosystem that integrates hardware, software, and content, positioning it as a mid-tier player in a competitive market dominated by larger rivals like TAL Education and New Oriental. The company targets K-12 and adult learners, offering adaptive learning platforms and dictionary apps that cater to both academic and professional development needs. Despite regulatory headwinds in China's edtech space, Youdao maintains a niche presence through innovation and strategic partnerships, though its market share remains modest compared to industry leaders. Its focus on AI and cross-device compatibility provides a technological edge, but scalability and profitability challenges persist amid intense competition.
Youdao reported revenue of CNY 5.63 billion for FY 2024, with net income of CNY 82.2 million, reflecting a narrow profit margin of 1.5%. Operating cash flow was negative at CNY -67.9 million, indicating ongoing reinvestment needs. Capital expenditures of CNY -11.8 million suggest moderate investment in technology and infrastructure, though cash burn remains a concern given the competitive landscape.
Diluted EPS stood at CNY 0.7, demonstrating modest earnings power relative to the company's revenue base. The negative operating cash flow highlights inefficiencies in converting revenue to cash, likely due to high customer acquisition costs and R&D spending. Youdao's capital allocation strategy prioritizes growth over near-term profitability, a common tradeoff in the edtech sector.
The company holds CNY 592.7 million in cash and equivalents against total debt of CNY 1.85 billion, signaling a leveraged position. The debt-to-equity ratio appears elevated, though typical for growth-stage tech firms. Liquidity risks are mitigated by the cash balance, but sustained negative cash flows could pressure financial flexibility if not addressed.
Youdao's revenue growth is driven by digital course adoption and smart device sales, though profitability remains volatile. The company does not pay dividends, reinvesting cash into product development and market expansion. Future growth hinges on AI adoption and regulatory stability in China's edtech sector, with international expansion a potential long-term lever.
The market likely prices Youdao as a speculative growth play, given its niche positioning and mixed financial metrics. Valuation multiples should be benchmarked against peers, accounting for its smaller scale and higher risk profile. Investor sentiment may hinge on AI product traction and margin improvement in upcoming quarters.
Youdao's AI expertise and integrated ecosystem provide differentiation, but execution risks persist. The outlook depends on balancing growth with profitability, navigating regulatory scrutiny, and scaling premium offerings. Success in monetizing AI tools and expanding into adjacent markets could unlock value, though competition and macroeconomic factors remain headwinds.
Company filings (CIK: 0001781753), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |