Subscribe

Xueda (Xiamen) Education Technology Group Co., Ltd. (000526.SZ)

CNY27.65 +0.22 (+0.80%)
CN SHZ Consumer Defensive Education & Training Services
Address Yinghui Technology Center 100020
Beijing, BJ, CN
CEO Xin Jin
IPO 1993-11-01
ISIN CNE0000005F0

Explore sections of this company profile

Description

Xueda (Xiamen) Education Technology Group Co., Ltd. provides education and training services in China. It provides secondary vocational education, higher vocational education, integration of industry and education, vocational skills training, industrial colleges, internships, learning ability improvement, academic planning, comprehensive quality evaluation, language training, and other training services. The company also offers PPTS business management system, BI business analysis and other systems, and intelligent teaching service system. In addition, it is involved in the trade, equipment leasing, and technical services, as well as real estate leases. The company was formerly known as Xiamen Unigroup Xue Co., Ltd. and changed its name to Xueda (Xiamen) Education Technology Group Co., Ltd. in April 2021. Xueda (Xiamen) Education Technology Group Co., Ltd. was founded in 1984 and is headquartered in Beijing, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY27.65 +0.22 (+0.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.83
Float Shares
83.75M
Free Float %
68.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.22% -7.55% -12.51% -21.96% -23.22% -25.98% -43.00% -1.76% +0.10% -37.41% +617.66%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
27.65
DCF (Unlevered) 10.95 -60.4%
DCF (Levered) 103.98 +276.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.39
Distress
Piotroski F-Score
9 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +8.8%
    +15.8% Q1'26: +10.1% (vs Q1'25)
  • EPS growth Education & Training Services: +23.7%
    +8.0% Q1'26: +53.1% (vs Q1'25)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +15.1% Q1'26: +55.7% (vs Q1'25)
  • EBIT margin Education & Training Services: +14.0%
    +8.9% Q1'26: +12.8% (vs Q1'25)
  • ROIC Education & Training Services: +8.8%
    +26.5% Q1'26: +83.9% (vs Q1'25)
  • Share dilution Education & Training Services: +0.0%
    +0.1% Q1'26: -20.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    1.71× Q1'26: 1.73× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.95) × ERP
WACC = 78% × Ke + 22% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 11.00 Current price: 27.65
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2020
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
1 EPS Ana.
Dec 2027
4 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
25.07M
est: 25.00M (+0.3%)
1.31B
est: 1.31B (+0.1%)
2.81B
est: 3.26B (-13.8%)
2.89B
est: 4.31B (-32.9%)
2.99B
est: 2.51B (+19.0%)
2.43B
est: 2.51B (-3.3%)
3.23B
est.
2.53B
est: 1.68B (+50.7%)
1.80B
est: 2.28B (-21.0%)
2.21B
est: 2.28B (-2.8%)
2.79B
est: 2.73B (+1.9%)
3.23B
est: 3.34B (-3.3%)
3.74B
3.65B – 3.81B
+11.9% YoY
4.29B
4.19B – 4.47B
+14.8% YoY
4.88B
4.77B – 5.03B
+13.6% YoY
EBITDA
-1.23M
est: 4.40M (-128.0%)
-27.36M
est: 229.68M (-111.9%)
199.43M
est: 573.68M (-65.2%)
183.06M
est: 758.16M (-75.9%)
175.11M
est: 442.09M (-60.4%)
200.86M
est: 442.09M (-54.6%)
568.23M
est.
-354.47M
est: 295.11M (-220.1%)
178.61M
est: 400.39M (-55.4%)
332.85M
est: 400.39M (-16.9%)
338.00M
est: 222.57M (+51.9%)
568.34M
est: 271.83M (+109.1%)
304.15M
297.54M – 310.39M
+11.9% YoY
349.31M
341.35M – 364.27M
+14.8% YoY
396.93M
388.08M – 409.76M
+13.6% YoY
EBIT
-10.25M
est: 1.55M (-760.3%)
-56.21M
est: 81.06M (-169.3%)
154.73M
est: 202.45M (-23.6%)
131.79M
est: 267.56M (-50.7%)
122.88M
est: 156.01M (-21.2%)
148.48M
est: 156.01M (-4.8%)
200.53M
est.
-407.95M
est: 104.14M (-491.7%)
132.83M
est: 141.30M (-6.0%)
290.12M
est: 141.30M (+105.3%)
299.49M
est: 131.07M (+128.5%)
285.58M
est: 160.08M (+78.4%)
179.11M
175.21M – 182.78M
+11.9% YoY
205.70M
201.02M – 214.51M
+14.8% YoY
233.74M
228.53M – 241.30M
+13.6% YoY
Net Income
-13.56M
est: 4.92M (-375.5%)
-98.68M
est: -134.47M (+26.6%)
24.38M
est: 184.90M (-86.8%)
12.95M
est: 241.33M (-94.6%)
13.87M
est: 28.01M (-50.5%)
43.69M
est: 28.01M (+55.9%)
108.06M
est.
-536.02M
est: 67.23M (-897.2%)
13.55M
est: 146.82M (-90.8%)
153.78M
est: 146.82M (+4.7%)
179.69M
est: 210.14M (-14.5%)
195.10M
est: 241.63M (-19.3%)
280.54M
272.41M – 292.33M
+16.1% YoY
348.30M
347.09M – 349.51M
+24.2% YoY
414.64M
402.62M – 432.07M
+19.0% YoY
SGA
24.77M
est: 2.53M (+880.0%)
368.51M
est: 132.06M (+179.1%)
615.45M
est: 329.84M (+86.6%)
590.21M
est: 435.90M (+35.4%)
639.50M
est: 254.18M (+151.6%)
542.85M
est: 254.18M (+113.6%)
326.70M
est.
552.22M
est: 169.67M (+225.5%)
373.81M
est: 230.20M (+62.4%)
510.23M
est: 230.20M (+121.6%)
625.75M
est: 541.58M (+15.5%)
352.13M
est: 661.46M (-46.8%)
740.09M
724.01M – 755.27M
+11.9% YoY
849.99M
830.63M – 886.38M
+14.8% YoY
965.86M
944.33M – 997.09M
+13.6% YoY
EPS
-0.14
est: 0.04 (-441.5%)
-1.03
est: -1.12 (+8.0%)
0.25
est: 1.54 (-83.8%)
0.13
est: 2.01 (-93.5%)
0.14
est: 0.23 (-40.0%)
0.45
est: 0.23 (+92.9%)
0.90
est.
-4.69
est: 0.56 (-937.5%)
0.12
est: 1.22 (-90.2%)
1.31
est: 1.22 (+7.1%)
1.52
est: 1.75 (-13.0%)
1.64
est: 2.01 (-18.4%)
2.33
2.27 – 2.43
+16.1% YoY
2.90
2.89 – 2.91
+24.2% YoY
3.45
3.35 – 3.59
+19.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-28 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-27 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-26 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-25 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-22 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-21 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-20 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-19 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-18 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-15 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-14 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-13 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-12 A- 4/5 5/5 5/5 4/5 2/5 3/5 2/5
2026-05-11 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-08 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-07 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-06 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-04-30 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-04-29 B+ 3/5 4/5 5/5 4/5 1/5 3/5 2/5
2026-04-28 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-27 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-24 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-21 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-20 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-17 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
689.47M
OE per share TTM
4.85
Owner's Yield
19.87%
Maintenance CapEx ratio
1.18%
Maint CapEx / Avg PPE
23.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
33.1K
Shares Outstanding
121.86M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Dan Wang Accounting Supervisor
Xin Jin GM & Chairman male
Yu Ling Li Deputy GM & Financial Director female
Yuan Lu Deputy General Manager female
Zhiyong Cui Deputy GM & Board Secretary male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits