Valuation Virscend Education Company Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:03 2026-09-04 EDT			5-day change	1st Jan Change
0.1800 ^HKD	-3.23%		+1.12%	-8.63%

07-13	Virscend Education Company Limited announces an Equity Buyback for 308,876,100 shares, representing 10% of its issued share capital, under the authorization approved on January 23, 2026.	CI
04-28	Virscend Education Company Limited Announces ordinary Interim Dividend for the Six Months Ended 28 February 2026, Payable on 29 May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: August	2020	2021	2022	2023	2024	2025
Market Cap ¹	8,242	1,539	409.4	348.7	842.4	542.5
Change	-	-81.32%	-73.4%	-14.82%	141.57%	-35.6%
Enterprise Value (EV) ¹	10,855	2,232	1,412	2,059	2,577	2,061
Change	-	-79.44%	-36.75%	45.8%	25.16%	-20.02%
P/E	38.1x	-0.57x	35.6x	10.7x	18.4x	9.26x
PBR	3.02x	1.78x	0.51x	0.42x	1x	0.63x
PEG	-	0x	-0x	0x	0.5x	0.3x
Capitalization / Revenue	4.47x	4.05x	0.74x	0.46x	0.88x	0.5x
EV / Revenue	5.88x	5.87x	2.56x	2.7x	2.7x	1.9x
EV / EBITDA	17.2x	30.2x	8.43x	8.6x	8.45x	6.43x
EV / EBIT	23.9x	-15.3x	20.9x	15x	14x	11.3x
EV / FCF	146x	-	-0.96x	7.85x	12.9x	9.65x
FCF Yield	0.69%	-	-104%	12.7%	7.76%	10.4%
Dividend per Share ²	0.0547	0.0237	-	0.003702	0.007273	0.009148
Rate of return	2.05%	4.75%	-	3.28%	2.67%	5.21%
EPS ²	0.07	-0.8729	0.003724	0.0106	0.0148	0.019
Distribution rate	78.2%	-2.71%	-	34.9%	49.2%	48.3%
Net sales ¹	1,845	380.3	551.1	762.3	955.1	1,084
EBITDA ¹	632.3	73.89	167.5	239.3	305	320.5
EBIT ¹	454.6	-145.6	67.57	137.6	183.4	182.1
Net income ¹	225.5	-2,696	11.38	32.26	45.01	57.7
Net Debt ¹	2,612	692.7	1,002	1,710	1,734	1,518
Reference price ²	2.6685	0.4984	0.1325	0.1129	0.2727	0.1756
Nbr of stocks (in thousands)	3,088,761	3,088,761	3,088,761	3,088,761	3,088,761	3,088,761
Announcement Date	4/28/21	5/16/22	12/29/22	12/27/23	12/19/24	12/23/25

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIRSCEND EDUCATION COMPANY LIMITED	-	-	-	-	70.9M
AFYA LIMITED	8.59x	2.01x	4.66x	4.29%	1.3B
PHOENIX EDUCATION PARTNERS, INC.	11.23x	0.78x	3.18x	2.31%	1.04B
COGNA EDUCAÇÃO S.A.	8.21x	1.24x	4.05x	4%	953M
CHINA EDUCATION GROUP HOLDINGS LIMITED	2.62x	1.06x	1.94x	-	666M
YDUQS PARTICIPAÇÕES S.A.	8.54x	1.11x	3.37x	5.62%	479M
VITRU EDUCAÇÃO S.A.	2.13x	1.59x	4.19x	-.--%	430M
Average	6.89x	1.30x	3.56x	3.25%	705.05M
Weighted average by Cap.	7.69x	1.34x	3.68x	3.45%