XNYSBEDU
Market cap46mUSD
Dec 24, Last price
1.55USD
1D
8.39%
1Q
-16.67%
IPO
-96.95%
Name
Bright Scholar Education Holdings Ltd
Chart & Performance
Profile
Bright Scholar Education Holdings Limited, an education service provider, operates and provides K-12 schools and complementary education services in China, Canada, the United states, and the United Kingdom. Its schools comprise international and bilingual schools, and kindergartens. The company also offers a range of complementary education services, including camps and after-school programs, as well as international education consulting services. It operated 95 schools across 12 provinces in China, as well as 14 schools internationally with a total student capacity of approximately 56,000 students. The company was founded in 1994 and is based in Foshan, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑08 | 2015‑08 | |
Income | ||||||||||
Revenues | 1,755,206 -17.35% | 2,123,751 23.84% | 1,714,909 22.34% | |||||||
Cost of revenue | 1,251,620 | 1,526,419 | 1,236,799 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 503,586 | 597,332 | 478,110 | |||||||
NOPBT Margin | 28.69% | 28.13% | 27.88% | |||||||
Operating Taxes | 32,908 | 185,918 | 58,919 | |||||||
Tax Rate | 6.53% | 31.12% | 12.32% | |||||||
NOPAT | 470,678 | 411,414 | 419,191 | |||||||
Net income | (996,279) 152.14% | (395,134) 230.10% | (119,700) -77.59% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (9,245) | |||||||||
BB yield | 9.63% | |||||||||
Debt | ||||||||||
Debt current | 106,325 | 125,447 | 255,868 | |||||||
Long-term debt | 2,916,271 | 3,171,931 | 2,984,160 | |||||||
Deferred revenue | 866 | 2,203 | ||||||||
Other long-term liabilities | 44,209 | 11,197 | ||||||||
Net debt | 2,504,798 | 2,710,181 | 2,534,773 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 126,394 | 22,261 | 45,497 | |||||||
CAPEX | (45,463) | (79,375) | (89,644) | |||||||
Cash from investing activities | (98,004) | (52,949) | (836,769) | |||||||
Cash from financing activities | (85,459) | (298,794) | 101,383 | |||||||
FCF | 488,036 | 513,925 | 1,845,166 | |||||||
Balance | ||||||||||
Cash | 493,377 | 554,465 | 664,769 | |||||||
Long term investments | 24,421 | 32,732 | 40,486 | |||||||
Excess cash | 430,038 | 481,009 | 619,510 | |||||||
Stockholders' equity | (1,177,382) | (125,714) | 719,951 | |||||||
Invested Capital | 3,295,654 | 3,390,268 | 3,416,293 | |||||||
ROIC | 14.08% | 12.09% | 8.66% | |||||||
ROCE | 23.43% | 18.30% | 11.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 29,667 | 29,667 | 29,805 | |||||||
Price | 1.90 112.15% | 0.90 -72.19% | 3.22 -76.04% | |||||||
Market cap | 56,368 112.15% | 26,570 -72.31% | 95,972 -76.04% | |||||||
EV | 2,650,463 | 2,891,798 | 2,856,386 | |||||||
EBITDA | 566,672 | 681,251 | 594,044 | |||||||
EV/EBITDA | 4.68 | 4.24 | 4.81 | |||||||
Interest | 1,315 | 7,367 | 127,840 | |||||||
Interest/NOPBT | 0.26% | 1.23% | 26.74% |