Company Valuation: Minsheng Education Group Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,013 3,230 1,865 934.1 788.7 667.1
Change - -19.52% -42.25% -49.92% -15.57% -15.42%
Enterprise Value (EV) 1 3,283 2,237 546.8 -245.8 508.7 1,067
Change - -31.86% -75.56% -144.94% 306.99% 109.67%
P/E 29.9x 5.6x 3.81x 6.73x 663x -0.9x
PBR 0.99x 0.7x 0.39x 0.18x 0.16x 0.15x
PEG - 0x -0.3x -0.1x -6.7x 0x
Capitalization / Revenue 3.62x 1.35x 0.79x 0.4x 0.41x 0.4x
EV / Revenue 2.97x 0.93x 0.23x -0.1x 0.26x 0.65x
EV / EBITDA 7.35x 2.94x 0.75x -0.34x 1.35x 15.3x
EV / EBIT 10.3x 4.09x 1.12x -0.5x 3.43x -8.43x
EV / FCF 9.19x 3.73x 0.73x 0.29x -0.58x 169x
FCF Yield 10.9% 26.8% 137% 347% -173% 0.59%
Dividend per Share 2 0.009 0.0432 0.0376 0.0089 - -
Rate of return 0.95% 5.64% 8.5% 4.02% - -
EPS 2 0.0318 0.1368 0.1162 0.0329 0.000282 -0.1765
Distribution rate 28.3% 31.6% 32.4% 27% - -
Net sales 1 1,107 2,394 2,354 2,352 1,947 1,650
EBITDA 1 446.7 761.6 732.5 727.2 376.6 69.91
EBIT 1 318.8 547.1 490.2 488.4 148.1 -126.5
Net income 1 131.5 576.9 490.1 138.9 1.19 -744.3
Net Debt 1 -729.8 -992.7 -1,319 -1,180 -280 399.5
Reference price 2 0.9515 0.7658 0.4423 0.2215 0.1870 0.1582
Nbr of stocks (in thousands) 4,217,720 4,217,720 4,217,720 4,217,720 4,217,720 4,217,720
Announcement Date 4/23/21 4/28/22 4/28/23 4/11/24 4/25/25 4/24/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 64M
8.41x2.01x4.66x2.77% 1.26B
11.66x0.81x3.34x2.22% 1.08B
7.43x1.1x3.56x5% 840M
2.76x1.08x2.01x20.58% 675M
6.43x0.98x2.95x6.67% 407M
1.8x1.29x3.41x-.--% 323M
Average 6.42x 1.21x 3.32x 6.21% 664.4M
Weighted average by Cap. 7.52x 1.28x 3.52x 5.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1569 Stock
  4. Valuation Minsheng Education Group Company Limited