Subscribe

China Kepei Education Group Limited (1890.HK)

HKD0.82 +0.02 (+2.50%)
CN HKSE Consumer Defensive Education & Training Services
Address Qifu Road
Zhaoqing, CN
CEO Yan Li
IPO 2019-01-25
ISIN KYG2122A1094

Explore sections of this company profile

Description

China Kepei Education Group Limited is an investment firm specializing in private higher education, with a strong emphasis on vocational and professional training. The company manages a network of educational institutions, including Guangdong Polytechnic College, an accredited undergraduate institution offering 33 bachelor's and 26 junior college degree programs across various disciplines like computer science, electrical engineering, and mechanical design. It also operates Zhaoqing Science and Technology Secondary Vocational School, which delivers specialized secondary vocational education in 12 fields such as new energy, automobile servicing, childhood healthcare, and electromechanical technology applications. Additionally, the group oversees Harbin Institute of Petroleum, an undergraduate university that provides 32 bachelor's majors, encompassing subjects like mechatronic engineering, petroleum engineering, and the Internet of Things, alongside adult education initiatives. Huaibei Polytechnic College, another degree-granting undergraduate institution, offers 11 bachelor's programs in areas like electronic and information engineering and e-commerce. As of August 31, 2021, the company's schools in Guangdong Province collectively had 85,528 students enrolled, Zhaoqing Science and Technology Secondary Vocational School enrolled 8,504 students, and Harbin Institute of Petroleum served 10,664 students. The company was established in 2000 and is headquartered in Zhaoqing, 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
HKD0.82 +0.02 (+2.50%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.09
Float Shares
510.00M
Free Float %
25.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +2.94% -16.67% -19.85% -31.37% -22.22% -21.64% -59.92% -81.08% -58.17% -58.17%
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
0.82
DCF (Unlevered) 9.29 +1,033.4%
DCF (Levered) 8.32 +914.1%

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 2026-04 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.75
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
S-
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 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%
    +9.4% Q1'26: +161.0% (vs Q3'24)
  • EPS growth Education & Training Services: +23.7%
    -100.0% Q1'26: +92.9% (vs Q3'24)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +27.9% Q1'26: +17.1% (vs Q3'24)
  • EBIT margin Education & Training Services: +14.0%
    +43.2% Q1'26: +36.2% (vs Q3'24)
  • ROIC Education & Training Services: +8.8%
    +13.7% Q1'26: +26.2% (vs Q3'24)
  • Share dilution Education & Training Services: +0.0%
    0.0% Q1'26: 0.0% (vs Q3'24)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    1.12× Q1'26: 0.53× (vs Q3'24)
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 = 61% × Ke + 39% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9.29 Current price: 0.82
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 2018
actual
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
575.45M
est: 652.34M (-11.8%)
714.22M
est: 797.36M (-10.4%)
867.25M
est: 1.02B (-14.7%)
1.01B
est: 1.20B (-15.9%)
1.44B
est: 1.72B (-16.4%)
1.52B
est: 1.94B (-21.7%)
1.69B
est: 1.68B (+1.0%)
1.85B
est: 1.78B (+4.1%)
2.17B
2.17B – 2.17B
+22.3% YoY
2.28B
2.28B – 2.28B
+4.7% YoY
2.43B
2.43B – 2.43B
+6.8% YoY
EBITDA
406.86M
est: 418.16M (-2.7%)
520.47M
est: 482.63M (+7.8%)
648.34M
est: 678.15M (-4.4%)
563.78M
est: 913.02M (-38.3%)
978.50M
est: 1.00B (-2.6%)
837.62M
est: 1.23B (-31.8%)
1.13B
est: 1.01B (+11.4%)
1.04B
est: 1.07B (-3.2%)
1.31B
1.31B – 1.31B
+22.3% YoY
1.38B
1.38B – 1.38B
+4.7% YoY
1.47B
1.47B – 1.47B
+6.8% YoY
EBIT
349.54M
est: 360.50M (-3.0%)
447.68M
est: 433.88M (+3.2%)
est: 590.40M (-100.0%)
453.07M
est: 794.87M (-43.0%)
800.94M
est: 874.26M (-8.4%)
837.62M
est: 1.07B (-21.6%)
929.86M
est: 1.13B (-17.9%)
800.74M
est: 903.47M (-11.4%)
1.10B
1.10B – 1.10B
+22.3% YoY
1.16B
1.16B – 1.16B
+4.7% YoY
1.24B
1.24B – 1.24B
+6.8% YoY
Net Income
341.96M
est: 322.93M (+5.9%)
456.27M
est: 422.82M (+7.9%)
564.79M
est: 585.13M (-3.5%)
408.23M
est: 787.77M (-48.2%)
704.23M
est: 866.45M (-18.7%)
743.30M
est: 1.06B (-29.8%)
827.85M
est: 752.88M (+10.0%)
739.96M
est: 855.05M (-13.5%)
826.57M
826.57M – 826.57M
-3.3% YoY
911.34M
911.34M – 911.34M
+10.3% YoY
996.13M
996.13M – 996.13M
+9.3% YoY
SGA
92.00M
est: 84.81M (+8.5%)
101.64M
est: 80.12M (+26.9%)
134.38M
est: 130.34M (+3.1%)
183.34M
est: 175.49M (+4.5%)
174.90M
est: 193.01M (-9.4%)
145.83M
est: 235.94M (-38.2%)
161.51M
est: 199.11M (-18.9%)
183.05M
est: 211.28M (-13.4%)
258.30M
258.30M – 258.30M
+22.3% YoY
270.56M
270.56M – 270.56M
+4.7% YoY
289.08M
289.08M – 289.08M
+6.8% YoY
EPS
0.17
est: 0.16 (+5.9%)
0.23
est: 0.22 (+4.2%)
0.28
est: 0.29 (-4.4%)
0.20
est: 0.25 (-18.8%)
0.35
est: 0.41 (-14.8%)
0.37
est: 0.49 (-25.1%)
0.41
est: 0.40 (+2.5%)
est: 0.43 (-100.0%)
0.41
0.41 – 0.41
-3.3% YoY
0.45
0.45 – 0.45
+10.3% YoY
0.50
0.50 – 0.50
+9.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-07 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-06 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-05 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-05-04 S- 5/5 5/5 4/5 5/5 3/5 4/5 5/5
2026-04-30 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-29 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-28 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-27 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-24 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-23 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-22 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-21 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-20 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-17 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5
2026-04-16 A+ 5/5 5/5 4/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.98B
OE per share TTM
1.98
Owner's Yield
188.49%
Maintenance CapEx ratio
359.90%
Maint CapEx / Avg PPE
277.0%

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 7 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.00% 1.5K 0.42%
2 Avantis Responsible Emerging Markets Equity ETF AVSE 0.00% 1.9K 0.33%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 76.1K 0.39%
4 Avantis Emerging Markets Value ETF AVES 0.00% 11.0K 0.36%
5 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 34.2K 0.28%
6 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 9.2K 0.29%
7 Avantis Emerging Markets Equity ETF AVEM 0.00% 13.7K 0.33%

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
165.2K
Shares Outstanding
2.01B

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
Yan Li Chief Executive Officer & Executive Director 2M female
Nianqiao Ye Founder & Executive Chairman of the Board 2M male
Donghui Zha Deputy GM, Chief Operating Officer & Executive Director 2M male
Xun Ye Deputy GM & Executive Director 1M male
Nianjiu Ye Dean of Zhaoqing School 292.5K male
Chaoran Zheng CFO, Company Secretary, Investor Relations Director & Executive Director 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