Saturday 17 October 2026
Export NEW’s income statement to Excel — free account
Puxin Limited
NEW Consumer Defensive Education & Training Services
1.36
0.00
0.00%
Follow NEW
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | Trend | 2021e | 2022e | 2023e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | — | — | — | — | — |
Analyst estimates 2021–2023 Powerpack |
|||
| High | — | — | — | — | — | — | — | — | — | — | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | — | 8,882 | 8,999 | 11,732 | 9,650 | ||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.02 | 0.04 | 0.04 | 0.05 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | 66 | 204 | 324 | 446 | 445 | ||||
| Gross margin, % | — | — | — | — | — | 41.26 | 38.07 | 44.22 | 47.50 | 46.33 | |||||
| EBT | — | — | — | — | — | (19) | (63) | (120) | (73) | (4) | |||||
| EBT margin, % | — | — | — | — | — | (28.97) | (30.78) | (37.17) | (16.35) | (0.95) | |||||
| Net income | — | — | — | — | — | (19) | (63) | (121) | (75) | (6) | |||||
| Depreciation | — | — | — | — | — | 2 | 7 | 13 | 16 | 18 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 7.05 | 41.01 | 44.96 | 52.18 | 51.11 | ||||
| Earnings | — | — | — | — | — | (2.04) | (12.70) | (16.80) | (8.80) | (0.60) | |||||
| Cash flow | — | — | — | — | — | 1.31 | 2.57 | (1.87) | 0.41 | (3.58) | |||||
| Capex | — | — | — | — | — | 0.00 | (2.07) | (1.69) | (1.94) | (1.25) | |||||
| Free cash flow | — | — | — | — | — | 1.31 | 0.50 | (3.56) | (1.53) | (4.83) | |||||
| Book value | — | — | — | — | — | 1.27 | (8.72) | 11.06 | 4.37 | 7.38 | |||||
| Shares, m | — | — | — | — | — | 9 | 5 | 7 | 9 | 9 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| P/S | — | — | — | — | — | 0.00 | 0.00 | 0.13 | 0.16 | 0.11 | |||||
| P/B | — | — | — | — | — | 0.00 | 0.00 | 0.53 | 1.88 | 0.79 | |||||
| EV/Sales | — | — | — | — | — | 0.00 | 0.00 | (0.09) | 0.09 | 0.16 | |||||
| EV/FCF | — | — | — | — | — | 0.00 | 0.00 | 0.00 | (0.68) | (0.69) | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | 12 | 13 | (14) | 4 | (31) | ||||
| Capex | — | — | — | — | — | (3) | (10) | (12) | (17) | (11) | |||||
| Free cash flow | — | — | — | — | — | 12 | 2 | (26) | (13) | (42) | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | (49) | (154) | (148) | (342) | (337) | ||||
| Total debt | — | — | — | — | — | — | 109 | 16 | 58 | 108 | |||||
| Net debt | — | — | — | — | — | (14) | 83 | (98) | (29) | 22 | |||||
| Shareholders’ equity | — | — | — | — | — | 12 | (43) | 80 | 37 | 64 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | — | (9.75) | (31.23) | (33.75) | (13.87) | (0.71) | ||||
| ROIC | — | — | — | — | — | 0.00 | (80.73) | 0.00 | (376.34) | (19.13) | |||||
| ROE | — | — | — | — | — | 81.29 | 259.37 | (669.79) | (127.28) | (9.72) | |||||
Negative figures in brackets.
Fiscal years to Dec 2020 · latest quarter Jun 2021
Charts ten years each
Puxin Limited vs peers in Education & Training Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| GOTU Gaotu Techedu Inc. | $334.0M | — (loss-making) | 171× | +26.91% (above 0%: growing) | n/m | +129.63% (above 0%: growing) | 66.51% | (8.97%) | Compare |
| KLC KinderCare Learning Companies, Inc. | $216.9M | — (loss-making) | — (loss-making) | −0.37% (below 0%: shrinking) | n/m | +6,646.66% (above 0%: growing) | 18.65% | 0.34% | Compare |
| FC Franklin Covey Company | $205.1M | 99.7× | 50.6× | +1.02% (above 0%: growing) | n/m | −137.05% (below 0%: shrinking) | 73.88% | 6.19% | Compare |
| LGCY Legacy Education Inc. | $132.6M | 14.0× | 13.9× | +11.99% (above 0%: growing) | +50.00% (above 0%: growing) | −71.05% (below 0%: shrinking) | 43.97% | 13.00% | Compare |
| NEW Puxin Limited | $118.8M | — (loss-making) | — (loss-making) | +22.73% (above 0%: growing) | n/m | −538.55% (below 0%: shrinking) | 44.20% | (17.70%) | |
| CHGG Chegg, Inc. | $84.4M | — (loss-making) | — (loss-making) | −50.68% (below 0%: shrinking) | n/m | +153.01% (above 0%: growing) | 54.55% | (6.12%) | Compare |
| SKIL Skillsoft Corp. | $53.3M | — (loss-making) | — (loss-making) | −2.90% (below 0%: shrinking) | n/m | +9.37% (above 0%: growing) | 84.58% | 3.43% | Compare |
| COE 51Talk Online Education Group Sponsored ADR | $49.8M | — (loss-making) | — (loss-making) | +58.75% (above 0%: growing) | n/m | +314.66% (above 0%: growing) | 73.89% | (6.49%) | Compare |
| JDZG JIADE Limited | $33.7M | — | — | — | — | — | — | — | Compare |
| Median of peers | $108.5M | — | 50.6× | +1.02% | — | +129.63% | 66.51% | 0.34% |
Puxin Limited (NEW) Latest News
No news at this impact. Lower the threshold for more.