COMP <GO>
EDTK vs FEDU // EV/EBITDA & P/E VALUATION
Skillful Craftsman Education Technology Limited Ordinary Share (NASDAQ) VS. Four Seasons Education (Cayman) Inc. each ADS representing 10 (NYSE) • 15-METRIC TALLY: EDTK 2
— FEDU 5
■ METRIC PARITY
LAST: $0.88 (+0.03%) • MKT CAP: $14.3M
valuation
—
LAST: $10.30 (-10.40%) • MKT CAP: $23.3M
valuation
13.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (EDTK VS. FEDU)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | EDTK | FEDU | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 50.50% | 25.80% | +24.70 | EDTK | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 13.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -9.09% | 14.88% | -23.97 | FEDU | /fcf-yield <GO> |
| Operating Margin | -60.00% | 2.60% | -62.60 | FEDU | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 12.10% | -72.10 | FEDU | /net-margins <GO> |
| Revenue Growth (YoY) | — | 7.60% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 6/9 | -4.00 | FEDU | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 50.7 | 44.1 | +6.58 | EDTK | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 4.8x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $14.3M | $23.3M | -$9.0M | FEDU | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | EDTK REV | FEDU REV | EDTK GROSS % | FEDU GROSS % | EDTK FCF | FEDU FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $14.1K | $37.1M | 50.5% | 25.8% | -$1.3M | $3.5M |
| FY 2024 | $893.7K | $34.5M | 78.2% | 18.8% | -$4.0M | -$5.1M |
| FY 2023 | $0 | $17.4M | — | — | -$2.7M | $2.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
EDTK // BETA —
FEDU // BETA —