Subscribe

China Maple Leaf Educational Systems Limited (1317.HK)

HKD0.19 +0.00 (+0.00%)
CN HKSE Consumer Defensive Education & Training Services
Address No.76, Baohe Avenue 518000
Shenzhen, CN
CEO Shu Liang Jen
IPO 2014-11-28
ISIN KYG211511160

Explore sections of this company profile

Description

China Maple Leaf Educational Systems Limited, alongside its subsidiaries, manages and operates private bilingual educational institutions, ranging from preschools to high schools, throughout the People's Republic of China and Southeast Asia. The company offers a unique dual-diploma program, integrating British Columbia's curriculum with the Chinese curriculum, and provides bilingual instructional services under brands like Canadian International School and Kingsley International School. Its primary network of private bilingual schools and preschools operates under the well-recognized Maple Leaf brand. As of August 31, 2021, the organization's educational footprint included 117 institutions: 18 high schools, 29 middle schools, 33 elementary schools, 34 preschools, and 3 schools catering to foreign nationals. Beyond education, it also delivers business management consultancy, construction, technical and operational support, catering, and apparel-related services, in addition to vocational training and retail activities. The company was established in 1995 and its headquarters are located in Shenzhen, People's Republic of 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
HKD0.19 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
858.2K
Beta
0.11
Float Shares
1.28B
Free Float %
45.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.01% -2.40% -4.31% -28.24% -38.23% -37.44% -32.22% -31.27% -85.65% -91.62% -83.06%
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
0.19
DCF (Unlevered) 1.09 +480.1%
DCF (Levered) 8.24 +4,283.9%

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) 81% Bullish
Rating 2024-11 Change
Strong Buy 4 0
Buy 9 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.76
Distress
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +8.8%
    -5.0% Q1'26: -16.9% (vs Q1'24)
  • EPS growth Education & Training Services: +23.7%
    +1,823.1% Q1'26: +382.4% (vs Q1'24)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +33.5% Q1'26: +30.2% (vs Q1'24)
  • EBIT margin Education & Training Services: +14.0%
    +45.1% Q1'26: +23.0% (vs Q1'24)
  • ROIC Education & Training Services: +8.8%
    +14.7% Q1'26: +16.6% (vs Q1'24)
  • Share dilution Education & Training Services: +0.0%
    -1.3% Q1'26: -4.1% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    2.46× Q1'26: 1.88× (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 (0.12) × ERP
WACC = 27% × Ke + 73% × Kd (6.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1.09 Current price: 0.19
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 2015
actual
Aug 2016
actual
Aug 2017
actual
Aug 2018
actual
Aug 2019
actual
Aug 2020
actual
Aug 2021
actual
Aug 2022
actual
Aug 2023
actual
Aug 2024
actual
Revenue
652.98M
est: 780.07M (-16.3%)
829.77M
est: 970.74M (-14.5%)
1.08B
est: 1.27B (-14.6%)
1.34B
est: 1.63B (-17.8%)
1.57B
est: 1.77B (-11.0%)
385.88M
est: 1.86B (-79.2%)
941.02M
est: 2.52B (-62.6%)
989.80M
est: 1.16B (-14.8%)
1.15B
est: 1.21B (-5.2%)
1.23B
est: 1.22B (+0.3%)
EBITDA
225.08M
est: 154.84M (+45.4%)
316.97M
est: 289.03M (+9.7%)
409.31M
est: 406.78M (+0.6%)
496.47M
est: 553.80M (-10.4%)
791.28M
est: 637.95M (+24.0%)
109.31M
est: 675.35M (-83.8%)
-349.17M
est: 852.68M (-141.0%)
298.66M
est: 1.09B (-72.6%)
457.50M
est: 241.14M (+89.7%)
468.14M
est: 315.65M (+48.3%)
EBIT
178.74M
est: 37.84M (+372.3%)
325.89M
est: 248.91M (+30.9%)
354.91M
est: 358.76M (-1.1%)
558.49M
est: 517.53M (+7.9%)
691.87M
est: 588.06M (+17.7%)
69.51M
est: 611.83M (-88.6%)
-509.54M
est: 772.48M (-166.0%)
290.33M
est: 986.92M (-70.6%)
273.18M
est: 58.93M (+363.6%)
293.67M
est: 125.60M (+133.8%)
Net Income
205.55M
est: 173.61M (+18.4%)
307.56M
est: 230.00M (+33.7%)
410.48M
est: 337.30M (+21.7%)
542.83M
est: 473.53M (+14.6%)
656.76M
est: 571.57M (+14.9%)
505.28M
est: 580.78M (-13.0%)
-3.13B
est: -671.92M (-365.5%)
57.13M
est: 936.84M (-93.9%)
5.12M
est: 1.18B (-99.6%)
15.51M
est: 235.02M (-93.4%)
SGA
124.22M
est: 231.96M (-46.4%)
149.03M
est: 139.00M (+7.2%)
184.94M
est: 162.07M (+14.1%)
195.59M
est: 213.35M (-8.3%)
233.29M
est: 205.95M (+13.3%)
143.16M
est: 206.31M (-30.6%)
266.44M
est: 260.47M (+2.3%)
300.02M
est: 332.78M (-9.8%)
317.32M
est: 420.89M (-24.6%)
311.87M
est: 337.32M (-7.5%)
EPS
0.09
est: 0.06 (+46.3%)
0.12
est: 0.10 (+16.7%)
0.15
est: 0.14 (+4.7%)
0.19
est: 0.18 (+3.9%)
0.22
est: 0.21 (+4.0%)
0.01
est: 0.20 (-92.6%)
-0.23
est: 0.18 (-226.0%)
0.02
est: 0.05 (-64.7%)
0.00
est: 0.07 (-97.4%)
0.01
est: 0.08 (-93.5%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
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 4/5 4/5 1/5 4/5 5/5
2026-04-29 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-28 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-27 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-24 A 4/5 5/5 4/5 4/5 1/5 4/5 5/5
2026-04-23 A+ 4/5 5/5 4/5 5/5 1/5 4/5 5/5
2026-04-22 A+ 4/5 5/5 4/5 5/5 1/5 4/5 5/5
2026-04-21 A+ 4/5 5/5 4/5 5/5 1/5 4/5 5/5
2026-04-20 A+ 4/5 5/5 4/5 5/5 1/5 4/5 5/5
2026-04-17 A+ 4/5 5/5 4/5 5/5 1/5 4/5 5/5
2026-04-16 A+ 4/5 5/5 4/5 5/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.16B
OE per share TTM
0.39
Owner's Yield
166.52%
Maintenance CapEx ratio
39.01%
Maint CapEx / Avg PPE
241.0%

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 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 48.1K 0.39%
2 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 26.2K 0.28%

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
268.3K
Shares Outstanding
2.82B

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
Shu Ling Jen Founder, Chairman, Chief Executive Officer & President of China Operations 4M female
King Pak Lau Chief Financial Officer & Executive Director 3M male
James William Beeke Executive Director & Superintendent of Global Education (Other Than PRC) 1M 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