Valuation New Oriental Education & Technology Group Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 17/01/2026 am IST			5-day change	1st Jan Change
55.19 ^USD	-0.97%		-5.95%	+0.29%

05/12	New Oriental Education & Technology Group Inc.(SEHK:9901) dropped from Hang Seng China Enterprises Index	CI
30/25/30	UOB Kay Hian Downgrades New Oriental Education & Technology Group to Hold from Buy; Price Target is HK$45	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,536	2,216	6,402	13,229	7,745	8,783	-	-
Change	-	-87.36%	188.85%	106.66%	-41.46%	13.41%	-	-
Enterprise Value (EV) ¹	16,222	-7.071	3,787	8,469	3,181	6,034	5,826	5,543
Change	-	-100.04%	53,649.05%	123.65%	-62.44%	89.69%	-3.45%	-4.86%
P/E ratio	51.2x	-1.87x	36.6x	43.2x	20.8x	18.5x	15.3x	13.4x
PBR	3.52x	0.58x	1.72x	3.5x	2.09x	2.19x	2.02x	1.87x
PEG	-	0x	-0x	0.5x	0.9x	0.6x	0.7x	1x
Capitalization / Revenue	4.1x	0.71x	2.14x	3.07x	1.58x	1.63x	1.47x	1.35x
EV / Revenue	3.79x	-0x	1.26x	1.96x	0.65x	1.12x	0.98x	0.85x
EV / EBITDA	36.2x	0.01x	12.1x	18.5x	4.55x	8.16x	6.67x	5.58x
EV / EBIT	74.4x	0.01x	13.5x	17.9x	5.74x	9.83x	8.13x	6.66x
EV / FCF	23.1x	0x	4.57x	9.7x	4.86x	9.18x	7.87x	6.48x
FCF Yield	4.32%	20,164%	21.9%	10.3%	20.6%	10.9%	12.7%	15.4%
Dividend per Share ²	-	-	-	-	-	1.185	1.615	1.923
Rate of return	-	-	-	-	-	2.15%	2.93%	3.48%
EPS ²	2	-7	1.03	1.85	2.28	2.978	3.602	4.109
Distribution rate	-	-	-	-	-	39.8%	44.8%	46.8%
Net sales ¹	4,277	3,105	2,998	4,314	4,900	5,374	5,965	6,500
EBITDA ¹	448.1	-655.3	312.7	457.2	699.8	739.9	873.9	994.3
EBIT ¹	217.9	-849.5	279.8	472.9	554.2	614	716.3	832.7
Net income ¹	334.4	-1,188	177.3	309.6	371.7	462.5	551.6	637
Net Debt ¹	-1,315	-2,223	-2,615	-4,761	-4,564	-2,749	-2,957	-3,240
Reference price ²	102.30	13.06	37.67	79.93	47.36	55.19	55.19	55.19
Nbr of stocks (in thousands)	1,71,422	1,69,697	1,69,938	1,65,512	1,63,529	1,59,146	-	-
Announcement Date	24/09/21	27/07/22	26/07/23	31/07/24	30/07/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	18.54x	1.12x	8.16x	2.15%	878.33Cr
TAL EDUCATION GROUP	30.13x	1.08x	15.03x	-.--%	672.36Cr
LAUREATE EDUCATION, INC.	22.67x	2.95x	9.76x	2.4%	509.75Cr
GRAND CANYON EDUCATION, INC.	23.15x	4.1x	12.29x	-	492.64Cr
STRIDE, INC.	9.71x	0.99x	4.18x	-.--%	301.72Cr
HUATU CENDES CO., LTD	55.63x	-	-	0.61%	259.73Cr
PERDOCEO EDUCATION CORPORATION	13.38x	-	-	-	203.07Cr
Average	24.74x	2.05x	9.88x	1.03%	473.94Cr
Weighted average by Cap.	23.99x	1.94x	10.35x	1.25%