Duolingo, Inc. (DUOL) 财务分析 | 估值·财报 | 100Baggers.club

加载中...

Duolingo, Inc. (DUOL) 财务分析 | 估值·财报 | 100Baggers.club

📊 估值

关键估值指标

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 成长

营收、盈利和每股成长指标

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 盈利

利润率和净资产收益率

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 现金质量

现金流质量和转换指标

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ 财务韧性

债务、流动性和财务健康度

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ 运营与资本效率

资产利用率、营运资本、ROIC和资本效率

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 股东回报

股息、股票回购、稀释和内部人交易活动

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

P

盈利能力指标

Gross Profit Margini毛利率

72.99%

毛利润 = $0.21B

营业收入 = $0.29B

Operating Profit Margini营业利润率

15.25%

营业利润 = $0.04B

营业收入 = $0.29B

EBITDA MarginiEBITDA利润率

15.25%

EBITDA = $0.04B

营业收入 = $0.29B

EBIT MarginiEBIT利润率

0.00%

EBIT = $0.06B

营业收入 = $0.29B

Net Profit Margini净利率

14.89%

净利润 = $0.04B

营业收入 = $0.29B

Pretax Profit Margini税前利润率

19.03%

税前利润 = $0.06B

营业收入 = $0.29B

E

运营效率指标

Interest Coveragei利息保障倍数

N/A (无利息支出)

EBIT (TTM) = $0.11B

利息费用 (TTM) = $0

N/A

N/A

N/A

N/A

N/A

SG&A / Revenuei销管费率

29.32%

销售及管理费用 = $0.09B

营业收入 = $0.29B

R&D / Revenuei研发占比

28.42%

研发费用 = $0.08B

营业收入 = $0.29B

R

回报率指标 (TTM)

ROAi总资产回报率

18.05%

净利润 = $0.42B

平均总资产 = $2.34B

ROEi净资产收益率

36.96%

净利润 = $0.42B

平均股东权益 = $1.14B

ROICi投入资本回报率

-737.40%

NOPAT (TTM) = $0.16B

平均投入资本 = $-0.02B

(NOPAT = 营业利润 × (1 - 有效税率))

(平均投入资本 = (本期IC + 去年同期IC) / 2)

Revenue Growthi营收增长率

26.53%

当期营收 = $0.29B

去年同期营收 = $0.23B

+37.7%

+41.5%

+41.1%

+35.0%

+26.5%

Operating Cash Flow/Sharei每股经营现金流

$9.29

经营现金流 = $0.43B

流通股数 = 0.05B

$6.21

$6.75

$7.40

$8.32

$9.29

综合分析

利润表项目	同比增长	当季数据	趋势
营业收入	+26.5%	$0.29B	↑
毛利	+29.9%	$0.21B, 72.99%	↑
营业利润	+88.7%	$0.04B, 15.25%	↑
EBITDA	+63.8%	$0.04B, 15.25%	↑
税前利润	+58.7%	$0.06B, 19.03%	↑
净利润	+23.7%	$0.04B, 14.89%	↑
稀释每股收益	+29.2%	0.93	↑

L

流动性指标

Current Ratioi流动比率

2.62

健康

流动资产 = $1.51B

流动负债 = $0.57B

Quick Ratioi速动比率

2.62

健康

速动资产 = $1.51B

流动负债 = $0.57B

Cash Ratioi现金比率

2.18

健康

现金及等价物 = $1.25B

流动负债 = $0.57B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

杠杆指标

Debt to Equityi债务权益比

0.07

健康

总债务 = $0.09B

总权益 = $1.39B

Liabilities to Assetsi资产负债率 (总负债)

32.4%

健康

总负债 = $0.67B

总资产 = $2.06B

Equity Multiplieri权益乘数

1.48

健康

总资产 = $2.06B

总权益 = $1.39B

E

效率指标

Asset Turnoveri总资产周转率

0.47

关注

营收 (TTM) = $1.10B

平均总资产 = $2.34B

Inventory Turnoveri存货周转率

N/A

正常

营业成本 (TTM) = $0.30B

平均存货 = $0.00B

Receivables Turnoveri应收账款周转率

5.43

正常

营收 (TTM) = $1.10B

平均应收账款 = $0.20B

S

偿债能力

Interest Coveragei利息保障倍数

N/A

正常

EBIT (TTM) = $0.11B

利息费用 (TTM) = $0.00B

Net Debt to EBITDAi净债务/EBITDA

-6.26

健康

净债务 = $-1.05B

EBITDA (TTM) = $0.17B

Debt Service Coveragei偿债覆盖率

N/A

正常

经营现金流 (TTM) = $0.43B

债务偿付 = $0.00B

V

价值指标

Goodwill %i商誉占比

1.7%

健康

商誉 = $0.04B

总资产 = $2.06B

Working Capital Ratioi营运资本比率

0.45

健康

营运资本 = $0.93B

总资产 = $2.06B

C

现金流指标

经营现金流 TTMi

$0.43B

自由现金流 TTMi

$0.42B

FCF = OCF - CapEx

经营现金流 (TTM) = $0.43B

资本支出 (TTM) = $-0.01B

自由现金流收益率i

8.72%

关注

FCF (TTM) = $0.42B

市值 = $4.85B

经营现金流/销售比i

39.40%

健康

经营现金流 (TTM) = $0.43B

营业收入 (TTM) = $1.10B

Q

质量与覆盖指标

收益质量i

1.02x

正常

经营现金流 (TTM) = $0.43B

净利润 (TTM) = $0.42B

现金流/债务比i

4.71x

健康

经营现金流 (TTM) = $0.43B

总负债 = $0.09B

短期覆盖率i

0.75x

健康

经营现金流 (TTM) = $0.43B

流动负债 = $0.57B

资本支出覆盖率i

43.26x

健康

经营现金流 (TTM) = $0.43B

资本支出 (TTM) = $0.01B

E

效率指标

⚡ 比率按USD计算，去除汇率影响

自由/经营现金流比i

97.72%

健康

自由现金流 (TTM) = $0.42B

经营现金流 (TTM) = $0.43B

资本支出/营收比i

0.91%

健康

资本支出 (TTM) = $0.01B

营业收入 (TTM) = $1.10B

净债务/EBITDAi

-6.26

健康

净债务 = $-1.05B

EBITDA (TTM) = $0.17B

G

增长指标

经营现金流增长率i

42.73%

健康

当期OCF (TTM) = $0.15B

上期OCF = $0.11B

股东盈余i

$0.43B

健康

净利润 (TTM) = $0.42B

+ 折旧摊销 (TTM) = $0.01B

- 资本支出 (TTM) = $-0.01B