Edvantage Group Holdings Limited (HKG:0382)
Hong Kong · Delayed Price · Currency is HKD 0.4800
+0.0050 (1.05%)
Aug 17, 2026, 3:04 PM HKT
Edvantage Group Holdings Income Statement
Financials in millions CNY. Fiscal year is September - August.
Millions CNY. Fiscal year is Sep - Aug.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
| 2,427 | 2,489 | 2,312 | 1,973 | 1,686 | 1,252 | |
Revenue Growth | 1.17% | 7.66% | 17.18% | 17.02% | 34.70% | 56.44% |
Cost of Revenue | 1,616 | 1,477 | 1,188 | 954.59 | 836.47 | 620.75 |
Gross Profit | 811.82 | 1,012 | 1,124 | 1,018 | 849.51 | 630.9 |
Selling, General & Admin | 447.59 | 470.25 | 413.85 | 350.64 | 283.73 | 177.09 |
Operating Expenses | 447.59 | 470.25 | 413.85 | 350.64 | 283.73 | 177.09 |
Operating Income | 364.22 | 542.04 | 710.3 | 667.75 | 565.78 | 453.81 |
Interest Expense | -38.74 | -57.38 | -32.22 | -26.29 | -6.25 | -18.39 |
Interest & Investment Income | 17.58 | 19.63 | 25.8 | 13.58 | 5.59 | 9.99 |
Currency Exchange Gain (Loss) | 15.65 | -5.73 | 0.4 | -5.51 | -8.85 | -25.77 |
Other Non Operating Income (Expenses) | 156.04 | 156.14 | 119.35 | 95.55 | 81.4 | 49.14 |
EBT Excluding Unusual Items | 514.75 | 654.69 | 823.63 | 745.08 | 637.65 | 468.78 |
Impairment of Goodwill | -41.66 | -41.66 | - | - | - | - |
Gain (Loss) on Sale of Investments | 2.99 | 4.02 | 1.27 | 4.09 | 15.97 | 13.3 |
Asset Writedown | -17.8 | -17.8 | -15.9 | -29.13 | -0.71 | 1.9 |
Pretax Income | 458.28 | 599.24 | 808.99 | 720.03 | 652.92 | 483.98 |
Income Tax Expense | 20.68 | 7.79 | 4.87 | 1.23 | 7.74 | 14.26 |
Earnings From Continuing Operations | 437.61 | 591.45 | 804.12 | 718.8 | 645.18 | 469.72 |
Net Income to Company | 437.61 | 591.45 | 804.12 | 718.8 | 645.18 | 469.72 |
Minority Interest in Earnings | -65.95 | -77.58 | -89.38 | -100.43 | -77.69 | -56 |
Net Income | 371.66 | 513.87 | 714.75 | 618.37 | 567.49 | 413.72 |
Net Income to Common | 371.66 | 513.87 | 714.75 | 618.37 | 567.49 | 413.72 |
Net Income Growth | -40.07% | -28.10% | 15.58% | 8.97% | 37.17% | 41.93% |
Shares Outstanding (Basic) | 1,190 | 1,174 | 1,137 | 1,101 | 1,106 | 1,087 |
Shares Outstanding (Diluted) | 1,191 | 1,177 | 1,142 | 1,102 | 1,107 | 1,093 |
Shares Change | 3.03% | 3.04% | 3.68% | -0.52% | 1.31% | 3.57% |
EPS (Basic) | 0.31 | 0.44 | 0.63 | 0.56 | 0.51 | 0.38 |
EPS (Diluted) | 0.31 | 0.44 | 0.63 | 0.56 | 0.51 | 0.38 |
EPS Growth | -41.85% | -30.23% | 11.49% | 9.54% | 35.40% | 37.04% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
Free Cash Flow | 30.96 | 209.82 | 601.94 | 574.92 | 299.66 | 220.96 |
Free Cash Flow Per Share | 0.03 | 0.18 | 0.53 | 0.52 | 0.27 | 0.20 |
Dividend Per Share | 0.066 | 0.128 | 0.087 | 0.167 | 0.152 | 0.111 |
Dividend Growth | 8.78% | 46.73% | -47.61% | 9.23% | 36.89% | 33.25% |
Gross Margin | 33.44% | 40.67% | 48.62% | 51.62% | 50.39% | 50.41% |
Operating Margin | 15.00% | 21.78% | 30.72% | 33.84% | 33.56% | 36.26% |
Profit Margin | 15.31% | 20.64% | 30.91% | 31.34% | 33.66% | 33.05% |
Free Cash Flow Margin | 1.27% | 8.43% | 26.04% | 29.14% | 17.77% | 17.65% |
EBITDA | 610.25 | 774.43 | 915.88 | 832.58 | 704.97 | 552.09 |
EBITDA Margin | 25.14% | 31.11% | 39.61% | 42.20% | 41.81% | 44.11% |
D&A For EBITDA | 246.03 | 232.4 | 205.58 | 164.83 | 139.19 | 98.29 |
EBIT | 364.22 | 542.04 | 710.3 | 667.75 | 565.78 | 453.81 |
EBIT Margin | 15.00% | 21.78% | 30.72% | 33.84% | 33.56% | 36.26% |
Effective Tax Rate | 4.51% | 1.30% | 0.60% | 0.17% | 1.19% | 2.95% |