EN DE

China East Education Holdings (0667) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$8.1B

CE China East Education Holdings 0667 · HK
PriceHK$4.04
Fair ValueHK$8.74
Upside+116.3%
Quality72/100
Watch China East Education Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 16.4% net margin
generates free cash flow
6.86% dividend yield
Ranks above peers (12/14)
Moderate moat 62/100
Evidence: High Range HK$6.55 – HK$10.92 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 2 days ago

Fair value updated Aug 13, 2026, revised from HK$8.73 to HK$8.74 (+0.1%) since Aug 5, 2026. Share price −6.0% over the past month.

A solid business, screening 116% undervalued on our models.

What matters now

  • The rarer combination: high quality (72/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (HK$6.55). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$15.05 HK$1.98 Fair Value HK$8.74 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$1.98 – HK$15.05 · fair‑value band HK$6.55 – HK$10.92 · the HK$4.04 price screens below the HK$8.74 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

China East Education Holdings (0667) currently trades at HK$4.04, while our model-based Fair Value estimate is HK$8.74, implying the stock looks roughly 116.3% undervalued today. The Quality Score stands at 72/100 (solid quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, China East Education Holdings generated revenue of HK$4.6B at a net margin of 16.4%. Revenue grew 13.9% year over year. It earns a return on equity of 12.7%. The balance sheet holds a net cash position of HK$480M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$6.55 (bear case) to HK$10.92 (bull case); at HK$4.04, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 56% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 12% fair-value upside, at 116%, 0667 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income HK$2.55 HK$3.00 HK$5.80 76
Growth DCF HK$5.85 HK$7.99 HK$10.88 72
Growth-Adj P/E HK$4.52 HK$6.46 HK$8.40 68
All 24 models by family
DCF Models
FCF DCF HK$5.77 HK$8.16 HK$11.60 38
Owner Earnings HK$4.57 HK$6.38 HK$8.97 31
5Y Revenue Exit HK$3.73 HK$4.81 HK$6.11 39
5Y EBITDA Exit HK$6.23 HK$9.42 HK$13.09 41
5Y P/E Exit HK$5.84 HK$8.69 HK$11.63 38
10Y Revenue Exit HK$4.41 HK$5.54 HK$6.94 36
10Y EBITDA Exit HK$6.01 HK$8.65 HK$12.07 37
10Y P/E Exit HK$5.76 HK$8.16 HK$11.00 35
Earnings-Based
Graham-Dodd HK$2.32 HK$6.70 HK$8.84 54
Lynch FV HK$1.38 HK$1.97 HK$2.57 50
PEG = 1.0 HK$1.38 HK$1.97 HK$2.57 46
EPV HK$3.97 HK$4.46 HK$4.88 59
Multiples
P/E Multiple HK$5.64 HK$7.51 HK$9.39 63
P/S Multiple HK$1.88 HK$2.50 HK$3.13 58
P/B Multiple HK$4.35 HK$5.81 HK$7.26 55
EV/EBIT HK$6.86 HK$8.85 HK$10.84 53
EV/EBITDA HK$7.24 HK$9.35 HK$11.47 54
EV/Revenue HK$2.64 HK$3.39 HK$4.14 43
Asset-Based
NCAV (Graham) HK$1.39 HK$1.86 HK$2.78 50
Growth DCF
Growth DCF HK$5.85 HK$7.99 HK$10.88 72
Rev-Margin DCF HK$3.73 HK$4.88 HK$6.21 67
Economic Profit
Residual Income HK$2.55 HK$3.00 HK$5.80 76
ROIC Compounder HK$4.15 HK$4.94 HK$5.84 67
Growth Earnings
Growth-Adj P/E HK$4.52 HK$6.46 HK$8.40 68

Widest divergence: DCF Models (HK$8.16) versus Asset-Based (HK$1.86). Highest evidence: Residual Income (76).

Notify me when 0667 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$4.6B
Revenue growth (YoY) +13.9%
Net margin 16.4%
Return on equity 12.7%
Free cash flow HK$1.0B FY2025
P/E ratio 9.4 as of Jul 2, 2026
More key figures
Operating margin 18.8%
EPS (TTM) HK$0.1800
Dividend yield 6.9%
EPS growth (YoY) +42.6%
Net cash HK$480M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 71 · Market factors (momentum, volatility) 21

Profitability 49
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 85
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 66
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

China East Education Holdings Limited, an investment holding company, engages in the provision of vocational training education services in the People's Republic of China.

Full company description

China East Education Holdings Limited, an investment holding company, engages in the provision of vocational training education services in the People's Republic of China. It operates through Culinary Arts; Western Cuisine and Pastry; Information Technology and Internet Technology; Auto Service; Fashion and Beauty; Elimination; Other Miscellaneous Businesses segments. The company provides vocational training education in culinary arts, information technology and internet technology, auto services, and fashion and beauty sectors. It operates New East Culinary Education, which offers culinary training programs for students; Omick Education of Western Cuisine and Pastry centers, which provides various courses, including baking, desserts, western cuisines, bartending, and barista training; Cuisine Academy, a small-class setting and/or individuals classes for culinary skill training; Xinhua Internet Technology Education centers; Wisezone Data Technology Education centers that offers short-term programs to junior college and university students; Wontone Automotive Education centers, which provide auto repair skill training, and practical knowledge of automobile commerce; On-mind Fashion & Beauty Education centers that focuses on cultivating skilled fashion and beauty professionals; and customized catering experience centers under Cuisine Academy brand. The company was founded in 1988 and is headquartered in Hefei, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China East Education Holdings reported revenue of HK$4.6B in FY2025 versus HK$4.1B in FY2021, a compound +2.8%/yr. Reported net income was HK$756M in FY2025, compounding +25.8%/yr from FY2021.

Growth Quality 78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$4.6B
Latest YoY
+12.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.8%
Avg. growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.7%
Revenue +2.8%/yr
FY21 HK$4.1B
FY22 HK$3.8B
FY23 HK$4.0B
FY24 HK$4.1B
FY25 HK$4.6B
Net income +25.8%/yr
FY21 HK$302M
FY22 HK$368M
FY23 HK$273M
FY24 HK$513M
FY25 HK$756M
Character of growth · EPS growth decomposed (2015-2025) +1.2 % p.a.
Revenue per share +8.5 pp

of which total revenue +8.7 pp · buybacks/dilution −0.2 pp

EBIT margin −5.9 pp
Tax rate −0.6 pp
Residual (interest, one-offs) −0.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 0667: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "China East Education Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0667

Peer Group

Education & Training Services · 149 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 72 · Top 25%
Fair Value upside +116% · Top 25%
Return on equity (TTM) 13% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 16% · Above median
Operating margin (TTM) 19% · Above median
Revenue growth 14% · Top 25%
Dividend yield (TTM) 6.9% · Top 25%

Valuation Multiples vs Education & Training Services median · lower = cheaper

P/E (TTM) 9.4× · Cheaper than median
P/B 1.32× · Pricier than median
P/S (TTM) 1.76× · Pricier than median
P/FCF 1.0× · Cheaper than median
EV/EBITDA 4.7× · Cheaper than median
PEG 0.75× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 37
FUTURE 70 · sector 23
PAST 51 · sector 19
HEALTH 0 · sector 95
DIVIDEND 100 · sector 74

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 875.84 MXN -9%
TAL Education Group TAL $11.87 $15.60 +31%
Laureate Education, Inc LAUR $36.99 $41.45 +12%
Physicswallah Limited PWL ₹123.90 ₹14.81 -88%
Grand Canyon Education, Inc LOPE $142.06 $152.01 +7%
Covista Inc CVSA $128.22 $135.45 +6%
Stride, Inc LRN $78.59 $139.45 +77%
Universal Technical Institute, Inc UTI $25.64 $20.98 -18%
Perdoceo Education Corporation PRDO $31.24 $40.65 +30%
Strategic Education, Inc STRA $79.98 $105.48 +32%

Compare China East Education Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is China East Education Holdings (0667) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$8.74 versus a price of HK$4.04, about +116% (undervalued).
What is the fair value of 0667?
Our model-based fair value for China East Education Holdings is HK$8.74 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$4.04.
What is the quality score of 0667?
China East Education Holdings has a Quality Score of 72/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of China East Education Holdings (0667)?
China East Education Holdings reported trailing-twelve-month revenue of about HK$4.6B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0667?
The net profit margin of China East Education Holdings is about 16.4%, meaning it keeps roughly 16.4% of revenue as net income. Based on the latest reported figures.
Does China East Education Holdings pay a dividend?
China East Education Holdings currently shows a dividend yield of about 6.86% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track China East Education Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.