Valuation Legendary Education Group Limited

Stocks

Delayed Hong Kong S.E. 03:10:46 2026-10-26 EDT			5-day change	1st Jan Change
0.6000 ^HKD	-2.44%		+6.19%	-50.41%

10-12	Legendary Education Group Limited commences an Equity Buyback Plan for 45,866,469 shares, representing 10% of its issued share capital, under the authorization approved on September 29, 2026.	CI
09-28	Legendary Education Group Limited Enters into Memorandum of Understanding Regarding Potential Collaboration with Lee Shing Chak	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	483.8	473.2	567.8	687.6	699.7	646.7
Change	-	-2.21%	20%	21.1%	1.76%	-7.58%
Enterprise Value (EV) ¹	485.8	479.4	536.8	626.3	591.5	458.3
Change	-	-1.31%	11.97%	16.68%	-5.57%	-22.52%
P/E	10.6x	17.4x	17.2x	15.2x	18.7x	16.8x
PBR	2.74x	2.22x	2.25x	2.08x	1.64x	1.32x
PEG	-	-0.4x	0.8x	0.5x	-0.8x	7.43x
Capitalization / Revenue	5.02x	4.11x	2.39x	2.42x	2.04x	1.61x
EV / Revenue	5.04x	4.17x	2.26x	2.2x	1.72x	1.14x
EV / EBITDA	10.8x	13.2x	11.2x	10.4x	9.82x	7.58x
EV / EBIT	11.1x	13.9x	12.6x	11.5x	10.7x	8.11x
EV / FCF	12.6x	-30.3x	17.2x	38.3x	38.8x	6.03x
FCF Yield	7.92%	-3.3%	5.83%	2.61%	2.58%	16.6%
Dividend per Share ²	0.0627	0.034	-	-	-	-
Rate of return	4.38%	2.83%	-	-	-	-
EPS ²	0.1355	0.0691	0.0839	0.108	0.0822	0.0841
Distribution rate	46.3%	49.2%	-	-	-	-
Net sales ¹	96.47	115.1	237.3	284.6	343.2	401.8
EBITDA ¹	45.15	36.44	47.88	60.29	60.24	60.42
EBIT ¹	43.75	34.38	42.59	54.48	55.44	56.52
Net income ¹	40.57	27.18	33.39	45.6	37.08	38.81
Net Debt ¹	1.974	6.266	-31	-61.29	-108.3	-188.4
Reference price ²	1.4318	1.2000	1.4400	1.6400	1.5400	1.4100
Nbr of stocks (in thousands)	337,916	394,302	394,302	419,279	454,381	458,665
Announcement Date	6/30/21	7/3/22	7/2/23	7/29/24	7/28/25	6/26/26

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LEGENDARY EDUCATION GROUP LIMITED	-	-	-	-	35.97M
OFFCN EDUCATION TECHNOLOGY CO., LTD.	33.07x	4.76x	17.71x	-.--%	1.64B
CHINA EAST EDUCATION HOLDINGS LIMITED	9.15x	1.06x	2.9x	7.92%	1.25B
UNIVERSAL TECHNICAL INSTITUTE, INC.	36.22x	-	-	-	1.2B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD.	15.48x	-	-	5.74%	921M
LINCOLN EDUCATIONAL SERVICES CORPORATION	27.87x	-	-	-	688M
Average	24.36x	2.91x	10.31x	4.55%	955.18M
Weighted average by Cap.	25.03x	3.16x	11.31x	3.98%