FMP

FMP

Enter

DAO - Youdao, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/DAO.png

Youdao, Inc.

DAO

NYSE

Youdao, Inc., an internet technology company, provides online services in the field of content, community, communication, and commerce in China. It operates through three segments: Learning Services, Smart Devices, and Online Marketing Services. The company provides various learning content, applications, and solutions, which cover topics and target people from various age groups for their learning needs through its websites and mobile applications. It offers online knowledge tools, which include Youdao and other dictionaries and translation tools; learning services consisting of tutoring, fee-based premium, and other services; STEAM courses, adult and vocational courses, and other courses, such as China University MOOC; smart devices, such as Youdao Dictionary Pen, Youdao Listening Pod, Youdao Smart Lamp, Youdao Pocket Translator, and Youdao Super Dictionary; education digitalization solutions comprising technologies and solutions licensed to schools or enterprise customers, such as Youdao Smart Learning Terminal, and Youdao Smart Cloud; and online marketing services. In addition, the company provides online courses comprising Youdao Premium Courses and NetEase Cloud Classroom, as well as technical support to the variable interest entities (VIEs). Youdao, Inc. was founded in 2006 and is headquartered in Hangzhou, China. Youdao, Inc. is a subsidiary of NetEase, Inc.

6.79 USD

0.01 (0.147%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

433.53M

549.63M

686.14M

737.6M

770M

892.26M

1.03B

1.2B

1.39B

1.61B

Revenue %

-

26.78

24.84

7.5

4.39

15.88

15.88

15.88

15.88

Ebitda

-102.57M

-117.21M

-93.11M

-60.21M

24.43M

-113.4M

-131.4M

-152.27M

-176.44M

-204.46M

Ebitda %

-23.66

-21.33

-13.57

-8.16

3.17

-12.71

-12.71

-12.71

-12.71

Ebit

-104.69M

-121.33M

-98.89M

-64.27M

20.37M

-119.03M

-137.93M

-159.83M

-185.21M

-214.62M

Ebit %

-24.15

-22.07

-14.41

-8.71

2.65

-13.34

-13.34

-13.34

-13.34

Depreciation

2.12M

4.12M

5.78M

4.06M

4.06M

5.63M

6.53M

7.56M

8.76M

10.16M

Depreciation %

0.49

0.75

0.84

0.55

0.53

0.63

0.63

0.63

0.63

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

163.48M

113.17M

139.06M

72.08M

89.75M

178.45M

206.78M

239.61M

277.65M

321.74M

Total Cash %

37.71

20.59

20.27

9.77

11.66

20

20

20

20

Receivables

37.35M

34.84M

56.53M

52.03M

68.21M

69.78M

80.86M

93.7M

108.58M

125.82M

Receivables %

8.62

6.34

8.24

7.05

8.86

7.82

7.82

7.82

7.82

Inventories

20.35M

34.96M

31.79M

29.71M

23.92M

40.72M

47.19M

54.68M

63.36M

73.42M

Inventories %

4.69

6.36

4.63

4.03

3.11

4.56

4.56

4.56

4.56

Payable

28.54M

33.4M

48.06M

21.76M

22.88M

45.66M

52.91M

61.31M

71.05M

82.33M

Payable %

6.58

6.08

7

2.95

2.97

5.12

5.12

5.12

5.12

Cap Ex

-5.04M

-8.77M

-9.55M

-2.44M

-

-8M

-9.27M

-10.74M

-12.44M

-14.42M

Cap Ex %

-1.16

-1.6

-1.39

-0.33

-

-0.9

-0.9

-0.9

-0.9

Weighted Average Cost Of Capital

Price

6.79

Beta

Diluted Shares Outstanding

118.17M

Costof Debt

4.15

Tax Rate

After Tax Cost Of Debt

4.15

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

248.63M

Total Equity

802.4M

Total Capital

1.05B

Debt Weighting

23.66

Equity Weighting

76.34

Wacc

5.3

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

433.53M

549.63M

686.14M

737.6M

770M

892.26M

1.03B

1.2B

1.39B

1.61B

Ebitda

-102.57M

-117.21M

-93.11M

-60.21M

24.43M

-113.4M

-131.4M

-152.27M

-176.44M

-204.46M

Ebit

-104.69M

-121.33M

-98.89M

-64.27M

20.37M

-119.03M

-137.93M

-159.83M

-185.21M

-214.62M

Tax Rate

-1.2

-1.2

-1.2

-1.2

-1.2

-1.2

-1.2

-1.2

-1.2

-1.2

Ebiat

-104.86M

-122.21M

-100.78M

-65.57M

20.61M

-119.03M

-137.93M

-159.83M

-185.21M

-214.62M

Depreciation

2.12M

4.12M

5.78M

4.06M

4.06M

5.63M

6.53M

7.56M

8.76M

10.16M

Receivables

37.35M

34.84M

56.53M

52.03M

68.21M

69.78M

80.86M

93.7M

108.58M

125.82M

Inventories

20.35M

34.96M

31.79M

29.71M

23.92M

40.72M

47.19M

54.68M

63.36M

73.42M

Payable

28.54M

33.4M

48.06M

21.76M

22.88M

45.66M

52.91M

61.31M

71.05M

82.33M

Cap Ex

-5.04M

-8.77M

-9.55M

-2.44M

-

-8M

-9.27M

-10.74M

-12.44M

-14.42M

Ufcf

-136.95M

-134.09M

-108.41M

-83.67M

15.4M

-117M

-150.97M

-174.94M

-202.71M

-234.9M

Wacc

5.3

5.3

5.3

5.3

5.3

Pv Ufcf

-111.11M

-136.15M

-149.83M

-164.88M

-181.44M

Sum Pv Ufcf

-743.51M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

5.3

Free Cash Flow T1

-239.6M

Terminal Value

-7.27B

Present Terminal Value

-5.62B

Intrinsic Value

Enterprise Value

-6.36B

Net Debt

167.5M

Equity Value

-6.53B

Diluted Shares Outstanding

118.17M

Equity Value Per Share

-55.23

Projected DCF

-55.23 1.123%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep