Subscribe

Kip McGrath Education Centres Limited (KME.AX)

AUD0.48 -0.02 (-3.06%)
AU ASX Consumer Defensive Education & Training Services
Address 6 Newcomen Street 2300
Newcastle, NSW, AU
CEO Melinda Smith
IPO 2003-08-15
ISIN AU000000KME9

Explore sections of this company profile

Description

Kip McGrath Education Centres Limited is a global provider of English and Mathematics educational support, with operations spanning Australia, New Zealand, the United Kingdom, and numerous other international markets. The company specializes in offering targeted tutoring in both English and Maths for students at primary and secondary school levels, alongside an extensive range of online learning services. Operating primarily through a broad franchise network, Kip McGrath oversees approximately 560 learning centers. The organization was established in 1976 and is headquartered in Newcastle, Australia.

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
AUD0.48 -0.02 (-3.06%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
67.5K
Beta
0.43
Float Shares
50.07M
Free Float %
94.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.45% -4.74% -5.56% +0.45% +6.25% -5.56% +36.42% +31.55% -57.82% +49.32% +10.50%
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
0.48
DCF (Unlevered) 0.59 +24.2%
DCF (Levered) 1.01 +113.4%

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
5.03
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
C+
Overall Score
2 / 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
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +8.8%
    +8.9% Q4'25: +2.2% (vs Q4'23)
  • EPS growth Education & Training Services: +23.7%
    -519.3% Q4'25: +2,484.6% (vs Q4'23)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +7.1% Q4'25: +24.2% (vs Q4'23)
  • EBIT margin Education & Training Services: +14.0%
    +10.6% Q4'25: +14.5% (vs Q4'23)
  • ROIC Education & Training Services: +8.8%
    +17.1% Q4'25: +45.2% (vs Q4'23)
  • Share dilution Education & Training Services: +0.0%
    -3.7% Q4'25: -0.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    0.82× Q4'25: 0.22× (vs Q4'23)
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 (0.44) × ERP
WACC = 91% × Ke + 9% × Kd (8.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.59 Current price: 0.48
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 Jun 2004
actual
Jun 2005
actual
Jun 2006
actual
Jun 2007
actual
Jun 2008
actual
Jun 2009
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
1 Rev. Ana.
1 EPS Ana.
Jun 2027
1 Rev. Ana.
1 EPS Ana.
Jun 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
3.73M
est: 3.65M (+2.0%)
3.73M
est: 5.07M (-26.5%)
3.47M
est: 4.57M (-23.9%)
4.00M
est: 4.26M (-6.2%)
5.27M
est: 3.85M (+37.0%)
6.37M
est: 3.53M (+80.4%)
14.57M
est: 141.27M (-89.7%)
13.51M
est: 157.93M (-91.4%)
13.06M
est: 165.54M (-92.1%)
16.26M
est: 16.60M (-2.0%)
17.09M
est: 15.30M (+11.7%)
19.24M
est: 19.10M (+0.7%)
24.63M
est: 24.20M (+1.8%)
26.65M
est: 26.80M (-0.6%)
28.85M
est: 30.90M (-6.6%)
31.41M
est: 30.70M (+2.3%)
31.30M
31.30M – 31.30M
+2.0% YoY
32.50M
32.50M – 32.50M
+3.8% YoY
34.10M
34.10M – 34.10M
+4.9% YoY
EBITDA
1.91M
est: 828.4K (+130.4%)
1.41M
est: 1.13M (+25.4%)
1.81M
est: 1.02M (+78.2%)
1.91M
est: 947.4K (+101.4%)
-5.42M
est: 898.3K (-702.9%)
1.80M
est: -5.39M (+133.4%)
2.11M
est: 32.03M (-93.4%)
2.64M
est: 35.80M (-92.6%)
4.08M
est: 37.53M (-89.1%)
5.21M
est: 3.76M (+38.4%)
5.13M
est: 3.47M (+47.9%)
5.12M
est: 4.33M (+18.2%)
6.21M
est: 5.49M (+13.2%)
6.71M
est: 6.08M (+10.4%)
6.99M
est: 7.01M (-0.3%)
3.82M
est: 6.96M (-45.2%)
7.10M
7.10M – 7.10M
+2.0% YoY
7.37M
7.37M – 7.37M
+3.8% YoY
7.73M
7.73M – 7.73M
+4.9% YoY
EBIT
1.50M
est: 380.6K (+294.0%)
837.3K
est: 518.3K (+61.6%)
1.63M
est: 466.4K (+250.3%)
1.81M
est: 435.3K (+315.2%)
-5.68M
est: 1.67M (-440.2%)
1.62M
est: -5.20M (+131.1%)
1.67M
est: 14.72M (-88.7%)
1.86M
est: 16.45M (-88.7%)
2.77M
est: 17.24M (-84.0%)
3.61M
est: 1.73M (+109.0%)
2.47M
est: 1.59M (+55.0%)
2.41M
est: 1.99M (+21.2%)
2.69M
est: 2.52M (+6.7%)
2.57M
est: 2.79M (-8.0%)
2.43M
est: 3.22M (-24.7%)
3.33M
est: 3.20M (+4.0%)
3.26M
3.26M – 3.26M
+2.0% YoY
3.39M
3.39M – 3.39M
+3.8% YoY
3.55M
3.55M – 3.55M
+4.9% YoY
Net Income
1.01M
est: 3.37M (-70.0%)
526.2K
est: 4.94M (-89.3%)
1.06M
est: 3.22M (-67.1%)
713.1K
est: 4.44M (-83.9%)
-4.77M
est: 650.8K (-832.9%)
3.37M
est: -4.33M (+177.9%)
1.20M
est: 8.95M (-86.6%)
1.44M
est: 10.26M (-86.0%)
2.02M
est: 10.88M (-81.4%)
2.65M
est: 3.07M (-13.6%)
1.57M
est: 852.9K (+84.4%)
1.73M
est: 1.71M (+1.6%)
1.88M
est: 1.88M (+0.1%)
1.92M
est: 1.59M (+20.8%)
1.32M
est: 1.48M (-10.9%)
-5.32M
est: 3.58M (-248.4%)
3.07M
3.07M – 3.07M
-14.3% YoY
3.58M
3.58M – 3.58M
+16.7% YoY
4.26M
4.26M – 4.26M
+19.0% YoY
SGA
1.43M
est: 1.08M (+32.3%)
1.73M
est: 1.47M (+17.7%)
2.30M
est: 1.32M (+74.4%)
1.86M
est: 1.23M (+51.3%)
4.71M
est: 2.03M (+131.3%)
3.79M
est: 1.04M (+264.3%)
2.57M
est: 41.67M (-93.8%)
2.81M
est: 46.59M (-94.0%)
3.10M
est: 48.83M (-93.7%)
5.72M
est: 4.90M (+16.9%)
5.37M
est: 4.51M (+19.0%)
6.14M
est: 5.63M (+9.1%)
7.01M
est: 7.14M (-1.8%)
7.58M
est: 7.91M (-4.2%)
8.31M
est: 9.11M (-8.9%)
9.39M
est: 9.06M (+3.7%)
9.23M
9.23M – 9.23M
+2.0% YoY
9.59M
9.59M – 9.59M
+3.8% YoY
10.06M
10.06M – 10.06M
+4.9% YoY
EPS
0.06
est: 0.06 (-0.3%)
0.03
est: 0.09 (-64.1%)
0.06
est: 0.06 (+10.1%)
0.04
est: 0.08 (-48.5%)
-0.24
est: 0.08 (-407.4%)
0.17
est: 0.08 (+114.4%)
0.03
est: 0.16 (-82.7%)
0.03
est: 0.18 (-82.3%)
0.04
est: 0.19 (-77.8%)
0.06
est: 0.05 (+9.1%)
0.03
est: 0.02 (+130.7%)
0.03
est: 0.03 (+11.0%)
0.03
est: 0.03 (+5.2%)
0.03
est: 0.03 (+21.4%)
0.02
est: 0.03 (-10.8%)
0.04
est: 0.06 (-36.2%)
0.05
0.05 – 0.05
-14.3% YoY
0.06
0.06 – 0.06
+16.7% YoY
0.08
0.08 – 0.08
+19.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-28 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-26 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-25 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-22 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-21 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-20 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-19 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-18 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-15 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-14 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-13 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-12 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-11 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-08 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-07 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-06 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-05 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-04 C+ 2/5 4/5 1/5 1/5 3/5 1/5 3/5
2026-05-01 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-30 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-29 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-27 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-24 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-23 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-22 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-21 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-20 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5
2026-04-16 C+ 2/5 4/5 1/5 1/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
7.34M
OE per share TTM
0.13
Owner's Yield
23.55%
Maintenance CapEx ratio
2.72%
Maint CapEx / Avg PPE
8.5%

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
133.0K
Shares Outstanding
52.77M

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
Melinda Smith Chief Executive Officer & MD 503.8K female
Jackie Burrows Chief Executive Officer UK Business 305.2K female
Daniel Pludek Chief Technology Officer 259.9K male
Adrian Sturrock CFO & Company Secretary male
Roxana Lupou Global Financial Controller female
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