Enterprise Value Revenue Net Income EV/Revenue EV/Net Income
- AVERAGE - 927 1131.5 22.5 1.3 22.5
Barnes & Noble Education (BNED) 371 1,992 -2 0.2 -185.4
Cambium Learning (ABCD) 359 155 16 2.3 22.5
Chegg (CHGG) 1,404 245 -25 5.7 -56.2
China Online Education (COE) -77 601 -556 -0.1 0.1
Hailiang Education (HLG) 620 528 59 1.2 10.5
Houghton Mifflin Harcourt Co (HMHC) 1,843 1,389 -258 1.3 -7.1
John Wiley & Sons (JW.A) 3,650 1,725 92 2.1 39.7
K12 (LRN) 552 889 7 0.6 78.8
New Oriental Education & Technology (EDU) 10,878 1,926 291 5.6 37.4
Nord Anglia Education (NORD) 817 908 56 0.9 14.6
Scholastic (SCHL) 1,037 1,648 28 0.6 37.1
TAL Education (TAL) 13,652 1,355 136 10.1 100.4
Enterprise Value Market Cap EV/Revenue EV/Net Income Rev per Employee
- AVERAGE - 927 1,003 1.3 22.5 243,270
Barnes & Noble Education (BNED) 371 251 0.2 -185.4 297,313
Cambium Learning (ABCD) 359 296 2.3 22.5 250,404
Chegg (CHGG) 1,404 1,600 5.7 -56.2 319,843
China Online Education (COE) -77 281 -0.1 0.1 271,332
Hailiang Education (HLG) 620 756 1.2 10.5 236,136
Houghton Mifflin Harcourt Co (HMHC) 1,843 1,250 1.3 -7.1 308,667
John Wiley & Sons (JW.A) 3,650 3,130 2.1 39.7 338,235
K12 (LRN) 552 672 0.6 78.8 187,158
New Oriental Education & Technology (EDU) 10,878 13,090 5.6 37.4 44,807
Nord Anglia Education (NORD) 817 0 0.9 14.6 127,331
Scholastic (SCHL) 1,037 1,300 0.6 37.1 183,111
TAL Education (TAL) 13,652 14,260 10.1 100.4 111,845
Revenue Rev. Growth Gross Margin Net Income Net Margin Cash Free Cash Flow
- AVERAGE - 1,132 5 % 51 % 22 4 % 30 ??
Barnes & Noble Education (BNED) 1,992 49 % 24 % -2 0 % 14 1
Cambium Learning (ABCD) 155 3 % 70 % 16 10 % 5 23
Chegg (CHGG) 245 -11 % 66 % -25 -10 % 203 -3
China Online Education (COE) 601 98 % 65 % -556 -93 % 376 -44
Hailiang Education (HLG) 528 45 % 23 % 59 11 % 151 -130
Houghton Mifflin Harcourt Co (HMHC) 1,389 0 % 43 % -258 -19 % 210 116
John Wiley & Sons (JW.A) 1,725 2 % 73 % 92 5 % 84 250
K12 (LRN) 889 0 % 37 % 7 1 % 147 38
New Oriental Education & Technology (EDU) 1,926 24 % 58 % 291 15 % 2,270 1,930
Nord Anglia Education (NORD) 908 7 % 38 % 56 6 % 266 3
Scholastic (SCHL) 1,648 -33 % 54 % 28 2 % 312 66
TAL Education (TAL) 1,355 68 % 48 % 136 10 % 946 729
Exec = 0.71 s
13/07/2018 | 12:59