New Oriental Education & Technology Group, Inc. (EDU) vs Twenty One Capital, Inc. (XXI)

New Oriental Education & Technology Group, Inc. and Twenty One Capital, Inc. are both Education & Training Services companies. New Oriental Education & Technology Group, Inc. is the larger, with a market value of $8.4B against $3.5B — 2.4× the size. Twenty One Capital, Inc. has negative trailing earnings, so its P/E is not meaningful; New Oriental Education & Technology Group, Inc. trades at 16.3×. New Oriental Education & Technology Group, Inc. has the higher net margin (8.44% vs 0.00%) and the higher return on invested capital (0.00% vs −0.86%). Across the 13 metrics below, New Oriental Education & Technology Group, Inc. leads on 10 and Twenty One Capital, Inc. on 3.

Valuation

Metric EDU XXI Education & Training Services median
P/E 16.31 n/m 12.09
P/S 1.39 n/m 0.80
P/B 1.94 1.39 1.39
Price to free cash flow 82.16 n/m 7.31
EV/EBITDA 4.49 n/m 6.36
EV/Sales 0.53 n/m 0.58
Earnings yield 6.13% (101.23%) 3.29%
Free cash flow yield 1.22% (0.46%) 3.03%

Profitability

Metric EDU XXI Education & Training Services median
Gross margin 54.31% — 55.03%
Operating margin 11.76% 0.00% 0.00%
Net margin 8.44% 0.00% 1.77%
Free cash flow margin 17.13% 0.00% 0.00%
Return on equity 0.00% (137.05%) 0.00%
Return on assets 6.02% (107.69%) 0.00%
Return on invested capital 0.00% (0.86%) 0.00%

Growth

Metric EDU XXI Education & Training Services median
Revenue growth (TTM) 20.55% — 5.84%
EPS growth (last fiscal year) 30.26% (1,639.74%) 14.71%
Revenue growth, 5-year CAGR 5.77% — 4.24%
Net income growth, 5-year CAGR 7.28% — 0.00%

Health

Metric EDU XXI Education & Training Services median
Debt to equity 0.00 0.22 0.05
Current ratio 1.61 71.05 1.37
Net debt to EBITDA (6.44) (25.23) (0.04)

Dividend

Metric EDU XXI Education & Training Services median
Dividend yield 1.11% — 2.64%
Payout ratio 0.18 — 0.26

Size

Metric EDU XXI Education & Training Services median
Market cap 8.37b 3.48b 59.54m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack