Subscribe

Edvantage Group Holdings Limited (0382.HK)

HKD0.47 +0.01 (+2.17%)
CN HKSE Consumer Cyclical Personal Products & Services
Address No. 1 Huashang Road
Guangzhou, CN
CEO Yi Man Liu
Website edvantagegroup.com.hk
IPO 2019-07-16
ISIN KYG2901A1067

Explore sections of this company profile

Description

Edvantage Group Holdings Limited, an investment holding company, operates private higher and vocational education institutions in the People's Republic of China, Australia, and Singapore. It operates through PRC higher education and vocational education and Overseas higher education and vocational education segments. The company offers management, education consulting, IT consultation, property management and landscaping, language training, science and technology promotion and application, advertisement design, and technician education services, as well as develops and retails software products and provides school supplies. It also involved in the software and information technology; commercial service industry; planning and design management; estate management; food internet sales; and information consultation business. Edvantage Group Holdings Limited was founded in 2003 and is headquartered in Guangzhou, the People's Republic of China. Edvantage Group Holdings Limited is a subsidiary of Debo Education Investments Holdings Limited.

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
HKD0.47 +0.01 (+2.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.17
Float Shares
339.11M
Free Float %
28.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -4.76% -23.08% -60.78% -59.46% -57.75% -59.46% -74.36% -92.49% -78.34% -78.34%
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
0.47
DCF (Unlevered) 0.79 +68.0%
DCF (Levered) 24.65 +5,144.0%

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 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.85
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Personal Products & Services: +6.6%
    +7.7% ★ Q1'26: +2.2% (vs Q1'24)
  • ✗
    EPS growth Personal Products & Services: +19.6%
    -30.2% Q1'26: -71.7% (vs Q1'24)
  • ✓
    FCF margin FCF growth · Personal Products & Services: +11.7%
    +21.0% Q1'26: +43.6% (vs Q1'24)
  • ✓
    EBIT margin Personal Products & Services: +10.5%
    +21.8% ★ Q1'26: +4.1% (vs Q1'24)
  • ✗
    ROIC Personal Products & Services: +6.9%
    +11.0% ★ Q1'26: +3.5% (vs Q1'24)
  • ✗
    Share dilution Personal Products & Services: +0.0%
    +3.0% Q1'26: +5.0% (vs Q1'24)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Personal Products & Services: 0.59×
    2.78× ★ Q1'26: 3.27× (vs Q1'24)
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 (0.20) × ERP
WACC = 22% × Ke + 78% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 0.80 Current price: 0.47
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 Aug 2019
actual 		Aug 2020
actual 		Aug 2021
actual 		Aug 2022
actual 		Aug 2023
actual 		Aug 2024
actual 		Aug 2025
actual 		Aug 2026
1 Rev. Ana.
1 EPS Ana. 		Aug 2027
1 Rev. Ana.
1 EPS Ana. 		Aug 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
704.24M
est: 761.93M (-7.6%)
800.09M
est: 911.84M (-12.3%)
1.25B
est: 1.51B (-16.9%)
1.69B
est: 1.89B (-10.7%)
1.97B
est: 2.13B (-7.4%)
2.31B
est: 2.21B (+4.8%)
2.49B
est: 2.45B (+1.7%)
2.72B
2.72B – 2.72B
+11.1% YoY
2.94B
2.94B – 2.94B
+8.1% YoY
3.16B
3.16B – 3.16B
+7.3% YoY
EBITDA
319.16M
est: 332.54M (-4.0%)
349.91M
est: 397.97M (-12.1%)
552.09M
est: 657.57M (-16.0%)
704.97M
est: 823.93M (-14.4%)
832.58M
est: 930.42M (-10.5%)
1.07B
est: 906.88M (+18.2%)
774.43M
est: 1.01B (-23.0%)
1.12B
1.12B – 1.12B
+11.1% YoY
1.21B
1.21B – 1.21B
+8.1% YoY
1.30B
1.30B – 1.30B
+7.3% YoY
EBIT
270.92M
est: 266.45M (+1.7%)
278.51M
est: 318.88M (-12.7%)
453.81M
est: 526.88M (-13.9%)
565.78M
est: 660.18M (-14.3%)
667.75M
est: 745.51M (-10.4%)
841.22M
est: 713.76M (+17.9%)
542.04M
est: 791.91M (-31.6%)
880.06M
880.06M – 880.06M
+11.1% YoY
951.57M
951.57M – 951.57M
+8.1% YoY
1.02B
1.02B – 1.02B
+7.3% YoY
Net Income
216.76M
est: 244.53M (-11.4%)
291.49M
est: 364.45M (-20.0%)
413.72M
est: 534.91M (-22.7%)
567.49M
est: 610.19M (-7.0%)
618.37M
est: 691.00M (-10.5%)
714.75M
est: 661.65M (+8.0%)
513.87M
est: 380.07M (+35.2%)
614.34M
614.34M – 614.34M
+61.6% YoY
673.41M
673.41M – 673.41M
+9.6% YoY
685.22M
685.22M – 685.22M
+1.8% YoY
SGA
127.81M
est: 123.99M (+3.1%)
117.73M
est: 148.38M (-20.7%)
177.09M
est: 245.17M (-27.8%)
283.73M
est: 307.20M (-7.6%)
350.64M
est: 346.90M (+1.1%)
413.85M
est: 377.31M (+9.7%)
470.25M
est: 418.62M (+12.3%)
465.22M
465.22M – 465.22M
+11.1% YoY
503.02M
503.02M – 503.02M
+8.1% YoY
539.92M
539.92M – 539.92M
+7.3% YoY
EPS
0.28
est: 0.21 (+30.8%)
0.28
est: 0.32 (-12.3%)
0.38
est: 0.47 (-18.9%)
0.53
est: 0.53 (-0.8%)
0.56
est: 0.61 (-7.4%)
0.63
est: 0.56 (+12.0%)
0.44
est: 0.32 (+36.2%)
0.52
0.52 – 0.52
+61.6% YoY
0.57
0.57 – 0.57
+9.6% YoY
0.58
0.58 – 0.58
+1.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 5/5 1/5 1/5 1/5 4/5 1/5
2026-05-28 C+ 2/5 5/5 1/5 1/5 1/5 4/5 1/5
2026-05-27 C+ 2/5 5/5 1/5 1/5 1/5 4/5 1/5
2026-05-26 C+ 2/5 5/5 1/5 1/5 1/5 4/5 1/5
2026-05-22 C+ 2/5 5/5 1/5 1/5 1/5 4/5 1/5
2026-05-21 C+ 2/5 5/5 1/5 1/5 1/5 4/5 1/5
2026-05-20 C+ 2/5 5/5 1/5 1/5 1/5 4/5 1/5
2026-05-19 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-18 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-15 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-14 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-13 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-12 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-11 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-08 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-07 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-06 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-05 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-05-04 A+ 4/5 5/5 4/5 4/5 2/5 4/5 5/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-29 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-24 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-23 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-22 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-21 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-20 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-17 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5
2026-04-16 A+ 4/5 5/5 3/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.91B
OE per share TTM
3.37
Owner's Yield
545.41%
Maintenance CapEx ratio
110.46%
Maint CapEx / Avg PPE
278.0%

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 Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis Responsible Emerging Markets Equity ETF AVSE 0.00% 1.3K 0.33%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 14.4K 0.39%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 17.8K 0.28%
4 Avantis Emerging Markets Equity ETF AVEM 0.00% 31.4K 0.33%
5 Avantis Emerging Markets Value ETF AVES 0.00% 1.1K 0.36%
6 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 3.1K 0.29%

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
64.5K
Shares Outstanding
1.19B

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
Yi Man Liu Chief Executive Officer & Executive Director 6M female
Yung Chau Liu Executive Chairman 3M male
Yuan Chen Executive Director 3M female
Kit Wai Chan Company Secretary — female
Wenqi Liu Chief Operating Officer — female
Yuk Tung Liu Chief Financial Officer — 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 yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Personal Products & Services