Subscribe

Dadi Early-Childhood Education Group Limited (8437.TWO)

TWD9.95 +0.11 (+1.12%)
KY TWO Consumer Defensive Education & Training Services
Address One Nexus Way KY 1-9005
Grand Cayman, KY
CEO Dar-Kuen Cheng
IPO 2015-05-06
ISIN KYG2615N1051

Explore sections of this company profile

Description

Dadi Early-Childhood Education Group Limited, operating with its subsidiaries, specializes in offering extensive management consulting services for early childhood education throughout Mainland China, Hong Kong, and Taiwan. The company's core services include campus planning and development, classroom design and decoration, curriculum creation, and the development of instructional materials and teaching aids. They also supply a variety of educational resources such as preschool textbooks, toys, and specialized software. Beyond these, Dadi is involved in the wholesale and retail of a wide array of cultural, educational, and entertainment products, alongside musical instruments, computer and office equipment, and information software. The group also offers leasing solutions for office and teaching devices. Its operations further diversify into general trading, intellectual property management, system integration, and the publication of books, audio, and software. Additionally, Dadi provides a broad spectrum of support and advisory services, encompassing general management consulting, advertising, product design, cultural and artistic services, agency functions, convention and exhibition management, and guidance for overseas studies, as well as specialized consultation on education and business administration. The company was founded in 2008 and maintains its headquarters in Grand Cayman, Cayman Islands.

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
TWD9.95 +0.11 (+1.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
92.0K
Beta
0.60
Float Shares
33.73M
Free Float %
71.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.23% -2.14% -8.40% -26.84% -33.04% -33.24% -47.84% -89.40% -92.91% -90.77% -90.21%
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
9.95
DCF (Unlevered) 10.95 +10.0%
DCF (Levered) 16.01 +60.9%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.51
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +8.8%
    -31.3% Q1'26: -22.7% (vs Q1'25)
  • EPS growth Education & Training Services: +23.7%
    -516.1% Q1'26: -11.1% (vs Q1'25)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +59.8% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Education & Training Services: +14.0%
    -46.7% Q1'26: -50.8% (vs Q1'25)
  • ROIC Education & Training Services: +8.8%
    -5.4% Q1'26: -3.9% (vs Q1'25)
  • Share dilution Education & Training Services: +0.0%
    -1.7% Q1'26: -1.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    -2.33× Q1'26: -1.75× (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 (0.65) × ERP
WACC = 70% × Ke + 30% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 10.95 Current price: 9.95
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 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
616.00M
est.
729.00M
est.
811.00M
est.
982.00M
est.
1.10B
est: 1.10B (+0.0%)
403.09M
est: 353.00M (+14.2%)
571.18M
est: 591.00M (-3.4%)
556.23M
est: 840.00M (-33.8%)
395.83M
est: 840.00M (-52.9%)
312.22M
est: 840.00M (-62.8%)
214.57M
est: 729.00M (-70.6%)
811.00M
811.00M – 811.00M
+11.2% YoY
982.00M
982.00M – 982.00M
+21.1% YoY
1.10B
1.10B – 1.10B
+11.5% YoY
353.00M
353.00M – 353.00M
-67.8% YoY
591.00M
591.00M – 591.00M
+67.4% YoY
840.00M
840.00M – 840.00M
+42.1% YoY
EBITDA
239.45M
est.
283.38M
est.
315.25M
est.
381.72M
est.
763.93M
est: 425.65M (+79.5%)
188.84M
est: 137.22M (+37.6%)
333.28M
est: 229.73M (+45.1%)
277.82M
est: 326.52M (-14.9%)
118.46M
est: 326.52M (-63.7%)
29.01M
est: 169.40M (-82.9%)
-100.16M
est: 147.01M (-168.1%)
163.55M
163.55M – 163.55M
+11.2% YoY
198.03M
198.03M – 198.03M
+21.1% YoY
220.82M
220.82M – 220.82M
+11.5% YoY
71.19M
71.19M – 71.19M
-67.8% YoY
119.18M
119.18M – 119.18M
+67.4% YoY
169.40M
169.40M – 169.40M
+42.1% YoY
EBIT
220.07M
est.
260.44M
est.
289.74M
est.
350.83M
est.
762.33M
est: 391.20M (+94.9%)
179.45M
est: 126.11M (+42.3%)
321.54M
est: 211.14M (+52.3%)
264.14M
est: 300.10M (-12.0%)
102.69M
est: 300.10M (-65.8%)
13.70M
est: 146.88M (-90.7%)
-100.16M
est: 127.47M (-178.6%)
141.81M
141.81M – 141.81M
+11.2% YoY
171.71M
171.71M – 171.71M
+21.1% YoY
191.47M
191.47M – 191.47M
+11.5% YoY
61.73M
61.73M – 61.73M
-67.8% YoY
103.34M
103.34M – 103.34M
+67.4% YoY
146.88M
146.88M – 146.88M
+42.1% YoY
Net Income
263.36M
est.
323.68M
est.
436.38M
est.
526.61M
est.
710.95M
est: 631.94M (+12.5%)
130.11M
est: 107.72M (+20.8%)
256.28M
est: 297.78M (-13.9%)
184.83M
est: 438.53M (-57.9%)
24.75M
est: 438.53M (-94.4%)
14.71M
est: 431.17M (-96.6%)
-60.72M
est: 318.25M (-119.1%)
429.06M
429.06M – 429.06M
+34.8% YoY
517.78M
517.78M – 517.78M
+20.7% YoY
621.34M
621.34M – 621.34M
+20.0% YoY
105.91M
105.91M – 105.91M
-83.0% YoY
292.78M
292.78M – 292.78M
+176.4% YoY
431.17M
431.17M – 431.17M
+47.3% YoY
SGA
161.55M
est.
191.18M
est.
212.68M
est.
257.53M
est.
117.18M
est: 287.16M (-59.2%)
100.93M
est: 92.57M (+9.0%)
106.91M
est: 154.99M (-31.0%)
99.17M
est: 220.29M (-55.0%)
115.15M
est: 220.29M (-47.7%)
126.29M
est: 178.22M (-29.1%)
est: 154.67M (-100.0%)
172.07M
172.07M – 172.07M
+11.2% YoY
208.35M
208.35M – 208.35M
+21.1% YoY
232.33M
232.33M – 232.33M
+11.5% YoY
74.90M
74.90M – 74.90M
-67.8% YoY
125.39M
125.39M – 125.39M
+67.4% YoY
178.22M
178.22M – 178.22M
+42.1% YoY
EPS
5.50
est.
6.76
est.
9.12
est.
11.00
est.
14.86
est: 13.20 (+12.6%)
2.72
est: 2.25 (+20.9%)
5.36
est: 6.22 (-13.8%)
3.86
est: 9.16 (-57.9%)
0.52
est: 9.16 (-94.3%)
0.31
est: 9.16 (-96.6%)
-1.29
est: 6.76 (-119.1%)
9.12
9.12 – 9.12
+34.8% YoY
11.00
11.00 – 11.00
+20.7% YoY
13.20
13.20 – 13.20
+20.0% YoY
2.25
2.25 – 2.25
-83.0% YoY
6.22
6.22 – 6.22
+176.4% YoY
9.16
9.16 – 9.16
+47.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B- 3/5 4/5 1/5 1/5 3/5 1/5 5/5
2026-05-11 B- 3/5 4/5 1/5 1/5 3/5 1/5 5/5
2026-05-08 B- 3/5 4/5 1/5 1/5 3/5 1/5 5/5
2026-05-07 B- 3/5 4/5 1/5 1/5 3/5 1/5 5/5
2026-05-06 B- 3/5 4/5 1/5 1/5 3/5 1/5 5/5
2026-05-05 B- 3/5 4/5 1/5 1/5 3/5 1/5 5/5
2026-05-04 B- 2/5 3/5 1/5 1/5 3/5 1/5 5/5
2026-04-30 B- 2/5 3/5 1/5 1/5 3/5 1/5 5/5
2026-04-29 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-28 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-27 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-24 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-23 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-22 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-21 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-20 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-17 C+ 2/5 3/5 1/5 1/5 2/5 1/5 5/5
2026-04-16 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
140.18M
OE per share TTM
2.95
Owner's Yield
26.83%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
34.2%

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
-453.2K
Shares Outstanding
47.01M

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
Dar-Kuen Cheng Founder, Chairman of the Board, President, Chief Executive Officer & GM 2M male
Wen-Chi Fan Vice President of Finance & Chief Accounting Officer 750.0K male
Mo-Chou Lu Vice President of Meidi & Representative Director 88.0K female
Lai Xi Gao Consultant female
Li Ya Xing Consultant female
Su-Yu Chu Chief Internal Auditor
Chen-Yong Li Chief Information Security Officer
Yong Ling Liu Consultant female
He Ying Liu Consultant female
Jie Pan General Consultant
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