Valuation New Oriental Education & Technology Group Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 08/02/2025 am IST			5-day change	1st Jan Change
48.38 ^USD	+0.17%		-0.78%	-24.62%

24/01	Citigroup Downgrades New Oriental Education & Technology to Neutral From Buy, Cuts Price Target to $50 From $83	MT
24/01	Citi Downgrades New Oriental Education & Technology Group to Neutral from Buy; Price Target is HK$39	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,005	17,536	2,216	6,402	13,229	7,912	-	-
Change	-	-7.73%	-87.36%	188.85%	106.66%	-40.2%	-	-
Enterprise Value (EV) ¹	17,923	16,222	-7.071	3,787	8,469	5,337	4,850	4,294
Change	-	-9.49%	-100.04%	-53,649.05%	123.65%	-36.98%	-9.14%	-11.46%
P/E ratio	46.3x	51.2x	-1.87x	36.6x	43.2x	18.2x	13.9x	11.1x
PBR	6.95x	3.52x	0.58x	1.72x	3.5x	1.92x	1.7x	1.48x
PEG	-	-2.2x	0x	-0x	0.5x	0.4x	0.5x	0.4x
Capitalization / Revenue	5.31x	4.1x	0.71x	2.14x	3.07x	1.58x	1.32x	1.12x
EV / Revenue	5.01x	3.79x	-0x	1.26x	1.96x	1.07x	0.81x	0.61x
EV / EBITDA	29.3x	36.2x	0.01x	12.1x	18.5x	8.96x	6.22x	4.31x
EV / EBIT	38.9x	74.4x	0.01x	13.5x	17.9x	10.8x	7.23x	4.96x
EV / FCF	36.2x	23.1x	0x	4.57x	9.7x	9.21x	6.02x	3.41x
FCF Yield	2.76%	4.32%	20,164%	21.9%	10.3%	10.9%	16.6%	29.3%
Dividend per Share ²	-	-	-	-	-	0.303	-	-
Rate of return	-	-	-	-	-	0.63%	-	-
EPS ²	2.59	2	-7	1.03	1.85	2.663	3.483	4.351
Distribution rate	-	-	-	-	-	11.4%	-	-
Net sales ¹	3,579	4,277	3,105	2,998	4,314	4,993	6,002	7,059
EBITDA ¹	611.9	448.1	-655.3	312.7	457.2	595.6	779.3	997
EBIT ¹	461.1	217.9	-849.5	279.8	472.9	492.9	671.1	865.4
Net income ¹	413.3	334.4	-1,188	177.3	309.6	432.2	560.3	704.1
Net Debt ¹	-1,082	-1,315	-2,223	-2,615	-4,761	-2,574	-3,062	-3,618
Reference price ²	119.96	102.30	13.06	37.67	79.93	48.38	48.38	48.38
Nbr of stocks (in thousands)	1,58,429	1,71,422	1,69,697	1,69,938	1,65,512	1,63,529	-	-
Announcement Date	28/07/20	24/09/21	27/07/22	26/07/23	31/07/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (N)	EV / Sales (N)	EV / EBITDA (N)	Yield (N)	Capi.($)
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	18.17x	1.07x	8.96x	0.63%	791.15Cr
TAL EDUCATION GROUP	62.6x	1.98x	47.96x	-.--%	798.13Cr
STRIDE, INC.	21.53x	2.44x	10.52x	-.--%	608.53Cr
GRAND CANYON EDUCATION, INC.	23.22x	4.67x	14.14x	-	518.66Cr
LAUREATE EDUCATION, INC.	11.45x	1.91x	6.62x	-.--%	295.04Cr
PERDOCEO EDUCATION CORPORATION	13.04x	-	-	-	186.77Cr
HUATU CENDES CO., LTD	76.94x	-	-	0.62%	133.48Cr
Average	32.42x	2.41x	17.64x	percentage-no-prefix	475.97Cr
Weighted average by Cap.	31.68x	2.29x	20.27x	percentage-no-prefix