China Education Group Holdings Limited
HKEX:0839.HK
3.8 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,642 | 1,642 | 1,420.5 | 1,420.5 | 1,387.5 | 1,387.5 | 1,202.5 | 1,202.5 | 1,175.5 | 1,175.5 | 929.281 | 929.281 | 911.719 | 911.719 | 681.433 | 681.433 | 657.611 | 657.611 | 513.785 | 513.785 | 463.652 | 463.652 | 334.706 | 334.706 | 271.898 | 271.898 | 202.688 | 202.688 | 221.657 | 221.657 | 208.988 | 208.988 |
Cost of Revenue
| 722.5 | 722.5 | 635 | 635 | 591 | 591 | 522.5 | 522.5 | 478.5 | 478.5 | 380.526 | 380.526 | 372.975 | 372.975 | 259.61 | 259.61 | 278.941 | 278.941 | 221.248 | 221.248 | 195.453 | 195.453 | 131.249 | 131.249 | 112.17 | 112.17 | 82.554 | 82.554 | 112.275 | 112.275 | 90.014 | 90.014 |
Gross Profit
| 919.5 | 919.5 | 785.5 | 785.5 | 796.5 | 796.5 | 680 | 680 | 697 | 697 | 548.756 | 548.756 | 538.745 | 538.745 | 421.823 | 421.823 | 378.671 | 378.671 | 292.537 | 292.537 | 268.199 | 268.199 | 203.458 | 203.458 | 159.728 | 159.728 | 120.134 | 120.134 | 109.382 | 109.382 | 118.974 | 118.974 |
Gross Profit Ratio
| 0.56 | 0.56 | 0.553 | 0.553 | 0.574 | 0.574 | 0.565 | 0.565 | 0.593 | 0.593 | 0.591 | 0.591 | 0.591 | 0.591 | 0.619 | 0.619 | 0.576 | 0.576 | 0.569 | 0.569 | 0.578 | 0.578 | 0.608 | 0.608 | 0.587 | 0.587 | 0.593 | 0.593 | 0.493 | 0.493 | 0.569 | 0.569 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 238 | 238 | 194 | 194 | 193.5 | 193.5 | 175.5 | 175.5 | 186.5 | 186.5 | 133.332 | 133.332 | 104.169 | 104.169 | 96.573 | 96.573 | 89.564 | 89.564 | 89.227 | 89.227 | 87.266 | 87.266 | 58.905 | 58.905 | 37.973 | 37.973 | 28.712 | 28.712 | 26.317 | 26.317 | 24.445 | 24.445 |
Selling & Marketing Expenses
| 44.5 | 44.5 | 47.5 | 47.5 | 43.5 | 43.5 | 48.5 | 48.5 | 36.5 | 36.5 | 41.159 | 41.159 | 42.842 | 42.842 | 36.983 | 36.983 | 30.476 | 30.476 | 13.997 | 13.997 | 12.402 | 12.402 | 3.929 | 3.929 | 4.549 | 4.549 | 0.29 | 0.29 | 2.207 | 2.207 | 2.477 | 2.477 |
SG&A
| 282.5 | 282.5 | 241.5 | 241.5 | 237 | 237 | 224 | 224 | 223 | 223 | 174.49 | 174.49 | 147.01 | 147.01 | 133.556 | 133.556 | 120.04 | 120.04 | 103.223 | 103.223 | 99.668 | 99.668 | 62.833 | 62.833 | 43.164 | 43.164 | 29.002 | 29.002 | 28.708 | 28.708 | 26.921 | 26.921 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 282.5 | 194 | 414.5 | 414.5 | 191 | 191 | 235 | 235 | 34 | 34 | 207.204 | 207.204 | 65.296 | 65.296 | 314.563 | 314.563 | 84.014 | 84.014 | 115.14 | 115.14 | 85.326 | 85.326 | 15.624 | 15.624 | 43.49 | 43.49 | 22.822 | 22.822 | 6.216 | 6.216 | 10.977 | 10.977 |
Operating Income
| 637 | 637 | 544 | 544 | 559.5 | 559.5 | 456 | 456 | 474 | 474 | 376.115 | 376.115 | 379.885 | 379.885 | 274.387 | 274.387 | 258.631 | 258.631 | 189.315 | 189.315 | 168.532 | 168.532 | 140.625 | 140.625 | 116.565 | 116.565 | 91.132 | 91.132 | 80.675 | 80.675 | 92.053 | 92.053 |
Operating Income Ratio
| 0.388 | 0.388 | 0.383 | 0.383 | 0.403 | 0.403 | 0.379 | 0.379 | 0.403 | 0.403 | 0.405 | 0.405 | 0.417 | 0.417 | 0.403 | 0.403 | 0.393 | 0.393 | 0.368 | 0.368 | 0.363 | 0.363 | 0.42 | 0.42 | 0.429 | 0.429 | 0.45 | 0.45 | 0.364 | 0.364 | 0.44 | 0.44 |
Total Other Income Expenses Net
| 4.5 | 4.5 | -298 | -298 | -25 | -25 | -86 | -86 | 140.5 | 140.5 | -61.885 | -61.885 | 49.536 | 49.536 | -198.428 | -198.428 | 16.32 | 16.32 | -27.173 | -27.173 | 3.478 | 3.478 | 44.72 | 44.72 | -1.925 | -1.925 | 5.826 | 5.826 | 22.651 | 22.651 | 17.272 | 17.272 |
Income Before Tax
| 641.5 | 641.5 | 246 | 246 | 534.5 | 534.5 | 370 | 370 | 614.5 | 614.5 | 314.23 | 314.23 | 441.27 | 441.27 | 89.84 | 89.84 | 274.951 | 274.951 | 162.141 | 162.141 | 172.009 | 172.009 | 185.344 | 185.344 | 114.64 | 114.64 | 96.958 | 96.958 | 103.326 | 103.326 | 109.325 | 109.325 |
Income Before Tax Ratio
| 0.391 | 0.391 | 0.173 | 0.173 | 0.385 | 0.385 | 0.308 | 0.308 | 0.523 | 0.523 | 0.338 | 0.338 | 0.484 | 0.484 | 0.132 | 0.132 | 0.418 | 0.418 | 0.316 | 0.316 | 0.371 | 0.371 | 0.554 | 0.554 | 0.422 | 0.422 | 0.478 | 0.478 | 0.466 | 0.466 | 0.523 | 0.523 |
Income Tax Expense
| 47.5 | 47.5 | 6.5 | 6.5 | 16.5 | 16.5 | 5.5 | 5.5 | 11 | 11 | 4.35 | 4.35 | 15.151 | 15.151 | 5.256 | 5.256 | 4.359 | 4.359 | 9.542 | 9.542 | 0.073 | 0.073 | 1.22 | 1.22 | 0.414 | 0.414 | 0.452 | 0.452 | 0.358 | 0.358 | 0.617 | 0.617 |
Net Income
| 535.5 | 535.5 | 201.5 | 201.5 | 488.5 | 488.5 | 338 | 338 | 584.5 | 584.5 | 306.278 | 306.278 | 415.722 | 415.722 | 67.789 | 67.789 | 248.813 | 248.813 | 146.485 | 146.485 | 149.824 | 149.824 | 172.78 | 172.78 | 114.226 | 114.226 | 96.507 | 96.507 | 102.968 | 102.968 | 108.708 | 108.708 |
Net Income Ratio
| 0.326 | 0.326 | 0.142 | 0.142 | 0.352 | 0.352 | 0.281 | 0.281 | 0.497 | 0.497 | 0.33 | 0.33 | 0.456 | 0.456 | 0.099 | 0.099 | 0.378 | 0.378 | 0.285 | 0.285 | 0.323 | 0.323 | 0.516 | 0.516 | 0.42 | 0.42 | 0.476 | 0.476 | 0.465 | 0.465 | 0.52 | 0.52 |
EPS
| 0.21 | 0.21 | 0.079 | 0.079 | 0.2 | 0.2 | 0.14 | 0.14 | 0.17 | 0.17 | 0.13 | 0.13 | 0.14 | 0.14 | 0.033 | 0.033 | 0.11 | 0.11 | 0.072 | 0.072 | 0.074 | 0.074 | 0.085 | 0.085 | 0.074 | 0.074 | 0.064 | 0.064 | 0.069 | 0.069 | 0.073 | 0.073 |
EPS Diluted
| 0.21 | 0.21 | 0.079 | 0.079 | 0.2 | 0.2 | 0.14 | 0.14 | 0.23 | 0.23 | 0.12 | 0.12 | 0.18 | 0.18 | 0.033 | 0.033 | 0.11 | 0.11 | 0.072 | 0.072 | 0.074 | 0.074 | 0.085 | 0.085 | 0.074 | 0.074 | 0.064 | 0.064 | 0.069 | 0.069 | 0.073 | 0.073 |
EBITDA
| 803.75 | 803.75 | 717.5 | 717.5 | 719.5 | 719.5 | 597 | 597 | 612.5 | 612.5 | 470.185 | 470.185 | 470.315 | 470.315 | 342.368 | 342.368 | 326.98 | 326.98 | 246.379 | 246.379 | 221.649 | 221.649 | 180.408 | 180.408 | 156.925 | 154.025 | 119.719 | 119.719 | 111.18 | 111.18 | 117.901 | 117.901 |
EBITDA Ratio
| 0.489 | 0.489 | 0.505 | 0.505 | 0.519 | 0.519 | 0.496 | 0.496 | 0.521 | 0.521 | 0.506 | 0.506 | 0.516 | 0.516 | 0.502 | 0.502 | 0.497 | 0.497 | 0.48 | 0.48 | 0.478 | 0.478 | 0.539 | 0.539 | 0.577 | 0.566 | 0.591 | 0.591 | 0.502 | 0.502 | 0.564 | 0.564 |