Enterprise Value Revenue Net Income EV/Revenue EV/Net Income
- AVERAGE - 1,124 898 29.65 1.75 29.65
Barnes & Noble Education (BNED) 424 1,827 2 0.2 212
Cambium Learning (ABCD) 295 154 14 1.9 21.1
Chegg (CHGG) 1,118 250 -32 4.5 -34.9
China Online Education (COE) 32 506 -555 0.1 -0.1
Hailiang Education (HLG) 94 528 59 0.2 1.6
Houghton Mifflin Harcourt Co (HMHC) 2,172 1,389 -240 1.6 -9
John Wiley & Sons (JW.A) 3,555 1,700 101 2.1 35.2
K12 (LRN) 591 894 6 0.7 98.4
New Oriental Education & Technology (EDU) 9,304 1,708 261 5.4 35.6
Nord Anglia Education (NORD) 4,241 890 50 4.8 84.8
Scholastic (SCHL) 1,131 1,756 47 0.6 24.1
TAL Education (TAL) 9,404 902 94 10.4 100
Enterprise Value Market Cap EV/Revenue EV/Net Income Rev per Employee
- AVERAGE - 1,124 1,355 1.75 29.65 232,289
Barnes & Noble Education (BNED) 424 501 0.2 212 332,182
Cambium Learning (ABCD) 295 230 1.9 21.1 248,788
Chegg (CHGG) 1,118 1,180 4.5 -34.9 326,371
China Online Education (COE) 32 320 0.1 -0.1 228,442
Hailiang Education (HLG) 94 230 0.2 1.6 236,136
Houghton Mifflin Harcourt Co (HMHC) 2,172 1,530 1.6 -9 308,667
John Wiley & Sons (JW.A) 3,555 3,120 2.1 35.2 361,702
K12 (LRN) 591 759 0.7 98.4 186,250
New Oriental Education & Technology (EDU) 9,304 11,040 5.4 35.6 59,533
Nord Anglia Education (NORD) 4,241 3,390 4.8 84.8 124,807
Scholastic (SCHL) 1,131 1,540 0.6 24.1 197,303
TAL Education (TAL) 9,404 9,760 10.4 100 74,453
Revenue Rev. Growth Gross Margin Net Income Net Margin Cash Free Cash Flow
- AVERAGE - 898 85 % 52 % 30 4 % 53 ??
Barnes & Noble Education (BNED) 1,827 204 % 24 % 2 0 % 132 67
Cambium Learning (ABCD) 154 8 % 69 % 14 9 % 5 28
Chegg (CHGG) 250 2 % 59 % -32 -13 % 70 20
China Online Education (COE) 506 126 % 65 % -555 -110 % 303 -163
Hailiang Education (HLG) 528 229 % 23 % 59 11 % 151 -130
Houghton Mifflin Harcourt Co (HMHC) 1,389 80 % 42 % -240 -17 % 164 63
John Wiley & Sons (JW.A) 1,700 0 % 74 % 101 6 % 482 357
K12 (LRN) 894 1 % 37 % 6 1 % 195 43
New Oriental Education & Technology (EDU) 1,708 48 % 58 % 261 15 % 1,787 906
Nord Anglia Education (NORD) 890 100 % 38 % 50 6 % 226 -36
Scholastic (SCHL) 1,756 90 % 54 % 47 3 % 462 136
TAL Education (TAL) 902 91 % 50 % 94 10 % 642 153
Exec = 0.54 s
22/10/2017 | 22:18