Subscribe

Virscend Education Company Limited (1565.HK)

HKD0.19 -0.02 (-8.87%)
CN HKSE Consumer Defensive Education & Training Services
Address No. 23 He Xin Lu
Chengdu, CN
CEO Yude Yan
IPO 2016-01-15
ISIN KYG936691024

Explore sections of this company profile

Description

Established in 2000 and headquartered in Chengdu, People's Republic of China, Virscend Education Company Limited operates as an investment holding entity primarily focused on providing private education services across the nation. Its diverse portfolio includes elementary schooling, a network of K-12 institutions predominantly branded as "Chengdu Foreign Languages School" and "Chengdu Experimental Foreign Languages School" spread across various locations, and higher education facilitated by the Chengdu Institute Sichuan International Studies University. As of December 31, 2021, the company's directly managed institutions enrolled a total of 22,967 students, with 4,449 attending high schools and 18,518 pursuing university studies. Additionally, its affiliated network schools served an extra 7,432 students.

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 -0.02 (-8.87%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
955.1K
Beta
0.05
Float Shares
1.49B
Free Float %
49.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.31% -3.85% -10.71% -12.94% -20.81% -11.17% -25.21% +25.90% -88.41% -96.07% -92.80%
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
Ratings Trend (MoM) 0% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.35
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +8.8%
    +40.6% Q1'26: +186.7% (vs Q4'22)
  • EPS growth Education & Training Services: +23.7%
    -100.0% Q1'26: +112.8% (vs Q4'22)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +22.8% Q1'26: -44.5% (vs Q4'22)
  • EBIT margin Education & Training Services: +14.0%
    +16.7% Q1'26: +18.2% (vs Q4'22)
  • ROIC Education & Training Services: +8.8%
    +7.8% Q1'26: +13.6% (vs Q4'22)
  • Share dilution Education & Training Services: +0.0%
    +0.0% Q1'26: 0.0% (vs Q4'22)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    6.30× Q1'26: 3.61× (vs Q4'22)
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 (0.05) × ERP
WACC = 18% × Ke + 82% × Kd (5.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
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
Aug 2026
1 Rev. Ana.
1 EPS Ana.
Aug 2027
1 Rev. Ana.
1 EPS Ana.
Aug 2028
1 Rev. Ana.
1 EPS Ana.
Aug 2029
1 Rev. Ana.
1 EPS Ana.
Aug 2030
1 Rev. Ana.
1 EPS Ana.
Aug 2031
1 Rev. Ana.
1 EPS Ana.
Aug 2032
1 Rev. Ana.
1 EPS Ana.
Aug 2033
1 Rev. Ana.
1 EPS Ana.
Revenue
707.69M
est: 695.48M (+1.8%)
827.21M
est: 812.96M (+1.8%)
952.77M
est: 793.66M (+20.0%)
1.17B
est: 1.03B (+13.2%)
1.49B
est: 1.25B (+19.1%)
1.84B
est: 1.47B (+25.3%)
380.32M
est: 1.81B (-79.0%)
551.12M
est: 2.53B (-78.2%)
762.27M
est: 2.67B (-71.5%)
4.49B
est.
1.08B
1.08B – 1.08B
-75.9% YoY
1.25B
1.25B – 1.25B
+15.8% YoY
1.52B
1.52B – 1.52B
+21.5% YoY
1.98B
1.98B – 1.98B
+30.7% YoY
2.61B
2.61B – 2.61B
+31.7% YoY
2.95B
2.95B – 2.95B
+12.7% YoY
4.49B
4.49B – 4.49B
+52.3% YoY
4.49B
4.49B – 4.49B
+0.0% YoY
EBITDA
290.11M
est: 250.10M (+16.0%)
453.26M
est: 292.34M (+55.0%)
448.12M
est: 285.40M (+57.0%)
541.38M
est: 343.68M (+57.5%)
653.53M
est: 466.60M (+40.1%)
604.37M
est: 529.63M (+14.1%)
73.89M
est: 651.47M (-88.7%)
206.61M
est: 909.28M (-77.3%)
152.51M
est: 860.98M (-82.3%)
1.27B
est.
305.67M
305.67M – 305.67M
-75.9% YoY
353.89M
353.89M – 353.89M
+15.8% YoY
430.06M
430.06M – 430.06M
+21.5% YoY
561.96M
561.96M – 561.96M
+30.7% YoY
740.28M
740.28M – 740.28M
+31.7% YoY
834.52M
834.52M – 834.52M
+12.7% YoY
1.27B
1.27B – 1.27B
+52.3% YoY
1.27B
1.27B – 1.27B
+0.0% YoY
EBIT
227.68M
est: 91.31M (+149.3%)
376.32M
est: 106.74M (+252.6%)
360.39M
est: 104.20M (+245.9%)
409.62M
est: 350.42M (+16.9%)
493.32M
est: 457.42M (+7.8%)
est: 193.37M (-100.0%)
-145.64M
est: 237.86M (-161.2%)
79.44M
est: 717.88M (-88.9%)
152.51M
est: 885.07M (-82.8%)
306.83M
est.
73.79M
73.79M – 73.79M
-75.9% YoY
85.44M
85.44M – 85.44M
+15.8% YoY
103.83M
103.83M – 103.83M
+21.5% YoY
135.67M
135.67M – 135.67M
+30.7% YoY
178.72M
178.72M – 178.72M
+31.7% YoY
201.47M
201.47M – 201.47M
+12.7% YoY
306.83M
306.83M – 306.83M
+52.3% YoY
306.83M
306.83M – 306.83M
+0.0% YoY
Net Income
109.68M
est: 89.30M (+22.8%)
302.31M
est: 279.84M (+8.0%)
306.37M
est: 273.20M (+12.1%)
356.37M
est: 298.43M (+19.4%)
397.14M
est: 386.02M (+2.9%)
225.47M
est: 390.25M (-42.2%)
-263.23M
est: 276.77M (-195.1%)
3.89M
est: 465.50M (-99.2%)
32.26M
est: 712.55M (-95.5%)
923.99M
est.
355.04M
355.04M – 355.04M
-61.6% YoY
407.84M
407.84M – 407.84M
+14.9% YoY
402.45M
402.45M – 402.45M
-1.3% YoY
303.21M
303.21M – 303.21M
-24.7% YoY
481.33M
481.33M – 481.33M
+58.7% YoY
568.51M
568.51M – 568.51M
+18.1% YoY
963.08M
963.08M – 963.08M
+69.4% YoY
963.08M
963.08M – 963.08M
+0.0% YoY
SGA
72.25M
est: 126.70M (-43.0%)
69.56M
est: 148.10M (-53.0%)
84.97M
est: 144.59M (-41.2%)
112.12M
est: 82.77M (+35.5%)
124.15M
est: 121.45M (+2.2%)
313.38M
est: 268.31M (+16.8%)
144.66M
est: 330.04M (-56.2%)
100.03M
est: 460.65M (-78.3%)
114.15M
est: 222.75M (-48.8%)
916.61M
est.
220.45M
220.45M – 220.45M
-75.9% YoY
255.23M
255.23M – 255.23M
+15.8% YoY
310.16M
310.16M – 310.16M
+21.5% YoY
405.28M
405.28M – 405.28M
+30.7% YoY
533.89M
533.89M – 533.89M
+31.7% YoY
601.86M
601.86M – 601.86M
+12.7% YoY
916.61M
916.61M – 916.61M
+52.3% YoY
916.61M
916.61M – 916.61M
+0.0% YoY
EPS
0.05
est: 0.03 (+66.0%)
0.10
est: 0.09 (+7.9%)
0.10
est: 0.09 (+10.5%)
0.12
est: 0.11 (+7.6%)
0.13
est: 0.13 (-3.3%)
0.07
est: 0.13 (-45.4%)
-0.09
est: 0.09 (-199.0%)
0.00
est: 0.15 (-99.2%)
0.01
est: 0.22 (-95.1%)
0.32
est.
0.12
0.12 – 0.12
-63.1% YoY
0.13
0.13 – 0.13
+14.9% YoY
0.13
0.13 – 0.13
-1.3% YoY
0.10
0.10 – 0.10
-24.7% YoY
0.16
0.16 – 0.16
+58.7% YoY
0.19
0.19 – 0.19
+18.1% YoY
0.32
0.32 – 0.32
+69.4% YoY
0.32
0.32 – 0.32
+0.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 B+ 3/5 3/5 3/5 3/5 1/5 4/5 5/5
2026-05-07 B+ 3/5 3/5 3/5 3/5 1/5 4/5 5/5
2026-05-06 B+ 3/5 3/5 3/5 3/5 1/5 4/5 5/5
2026-05-05 B+ 3/5 3/5 3/5 3/5 1/5 4/5 5/5
2026-05-04 B+ 3/5 3/5 3/5 3/5 1/5 4/5 5/5
2026-04-30 B+ 3/5 3/5 3/5 3/5 1/5 4/5 5/5
2026-04-29 B+ 3/5 3/5 3/5 3/5 1/5 4/5 5/5
2026-04-28 B+ 3/5 3/5 3/5 3/5 1/5 4/5 5/5
2026-04-27 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-23 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-22 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-20 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-17 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-16 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.50B
OE per share TTM
0.49
Owner's Yield
281.25%
Maintenance CapEx ratio
4,818.80%
Maint CapEx / Avg PPE
364.0%

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

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
75.9K
Shares Outstanding
3.04B

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
Bangkai Deng Company Secretary, Chief Operating Officer & Executive Director 2M male
Yude Yan Chief Executive Officer & Executive Director 1M male
Xiaoying Wang Executive Chairwoman 1M female
Jiayu Ye Executive Director 1M male
Keyu Chen Manager of Investor Relations male
Jianwei Wang Principal of Chengdu Experimental Foreign Languages School male
Zhifa Gong Acting Principal of Chengdu Foreign Languages School 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