XNYSTAL
Market cap17bUSD
Dec 23, Last price
9.93USD
1D
1.53%
1Q
15.20%
Jan 2017
-14.72%
IPO
305.31%
Name
TAL Education Group
Chart & Performance
Profile
TAL Education Group provides K-12 after-school tutoring services in the People's Republic of China. The company offers tutoring services to K-12 students covering various academic subjects, including mathematics, physics, chemistry, biology, history, geography, political science, English, and Chinese. It provides tutoring services primarily through small-class services under the Xueersi, Xueersi Online School, First Leap, Tipaipai, Xiaohou AI, Xiaohoucode, Aiqidao, Mamabang, Kaoyanbang, and Shunshunliuxue brand names; and personalized premium services under Izhikang name. The company also operates jzb.com, an online education platform; provides investment management and consulting services; develops and sells software and networks, as well as related consulting services; and sells educational materials and products. TAL Education Group was founded in 2003 and is headquartered in Beijing, the People's Republic of China.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | 2015‑02 | |
Income | ||||||||||
Revenues | 1,490,440 46.15% | 1,019,772 -76.78% | 4,390,907 -2.33% | |||||||
Cost of revenue | 1,576,114 | 1,133,185 | 4,521,185 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (85,674) | (113,413) | (130,278) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 15,379 | 20,011 | 396,992 | |||||||
Tax Rate | ||||||||||
NOPAT | (101,053) | (133,424) | (527,270) | |||||||
Net income | (3,573) -97.25% | (129,730) -88.96% | (1,175,122) 659.49% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (233,557) | (66,368) | (194,904) | |||||||
BB yield | 0.87% | 0.49% | 3.55% | |||||||
Debt | ||||||||||
Debt current | 62,604 | 42,174 | 66,105 | |||||||
Long-term debt | 415,832 | 273,270 | 418,081 | |||||||
Deferred revenue | 27,993 | 2,465 | 14 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (3,089,685) | (3,309,465) | (2,637,014) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 306,172 | 7,358 | (939,184) | |||||||
CAPEX | (112,737) | (110,326) | (246,419) | |||||||
Cash from investing activities | 95,068 | (301,626) | 1,368,716 | |||||||
Cash from financing activities | (233,095) | (66,184) | (2,766,679) | |||||||
FCF | (299,597) | (63,005) | 1,021,582 | |||||||
Balance | ||||||||||
Cash | 3,303,349 | 3,171,534 | 2,708,724 | |||||||
Long term investments | 264,772 | 453,375 | 412,476 | |||||||
Excess cash | 3,493,599 | 3,573,920 | 2,901,655 | |||||||
Stockholders' equity | (618,193) | (579,737) | (356,003) | |||||||
Invested Capital | 4,524,168 | 4,560,837 | 4,551,115 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 609,920 | 637,732 | 644,483 | |||||||
Price | 44.19 109.53% | 21.09 147.54% | 8.52 -96.34% | |||||||
Market cap | 26,952,379 100.39% | 13,449,772 144.94% | 5,490,994 -96.14% | |||||||
EV | 23,839,360 | 10,116,577 | 2,826,091 | |||||||
EBITDA | (55,802) | (72,709) | 59,581 | |||||||
EV/EBITDA | 47.43 | |||||||||
Interest | 24,871 | 7,871 | ||||||||
Interest/NOPBT |