1. Hong Kong Stocks

  2. •

    Commercial services

  3. •

    Miscellaneous commercial services
Bradaverse Education (Int'l) Investments Group Limited

Bradaverse Education (Int'l) Investments Group Limited

HHKEX:1082
1.00
HKD
+0.03
(+3.09%)
1.08BMarket Cap
Bradaverse Education (Int'l) Investments Group Limited
HKEX:1082
(Hong Kong Exchange)

Recent

price

1.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
HKD
28.91
20.12
16.99
10.56
3.94
2.08
0.45
0.3
0.2
0.2
0.12
0.07
0.15
0.2
0.2
- -
- -
Revenue per Share
3.28
1.54
1.66
-1.07
-1.11
0.33
-0.34
-0.64
-0.02
-0.14
-0.2
0.01
-0.06
-0.05
-0.05
- -
- -
Basic EPS, GAAP
2.06
0.68
1.3
-1.74
-0.1
-0.09
-1.03
-0.02
-0.02
-0.1
-0.04
- -
-0.03
-0.02
-0.02
- -
- -
Free Cash Flow per Basic Share
1.72
4.52
0.53
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
4.38
0.14
8.52
7.28
4.68
4.39
1.23
0.57
0.53
0.4
0.2
0.28
0.24
0.19
0.17
- -
0.15
Book Value per Share
4.38
-0.22
8.28
7.23
4.65
4.38
1.23
0.57
0.48
0.35
0.19
0.24
0.21
0.15
0.14
- -
0.12
Tangible Book Value per Share
12
13
19
24
60
100
421
519
548
548
548
579
596
596
604
608
602
Basic Weighted Avg Shares
353
269
319
248
236
208
190
154
109
109
67
43
90
118
122
- -
- -
Sales/Revenue/Turnover
13.8
8.93
12.93
-8.49
-6.26
-11.35
-18.51
-32.19
-48.01
-52.2
-71.58
-24.18
-30.3
-9.21
-7.13
- -
- -
Operating Margin (%)
9
9
9
9
7
5
6
8
9
10
13
8
7
7
7
- -
- -
Depreciation Expense
40
21
31
-25
-67
33
-145
-333
-8
-77
-107
4
-33
-29
-28
- -
- -
Net Income, GAAP
17.47
21.44
16.46
- -
- -
3.37
- -
- -
- -
- -
- -
1.7
- -
- -
- -
- -
- -
Effective Tax Rate (%)
11.35
7.65
9.78
-10.16
-28.21
15.85
-76.26
-216.64
-7.56
-71.08
-159.41
8.35
-36.53
-24.27
-22.53
- -
- -
Profit Margin (%)
15
-36
123
82
77
166
330
210
199
149
77
118
108
76
90
- -
59
Working Capital
1
- -
- -
- -
- -
- -
- -
- -
- -
- -
3
3
2
4
20
- -
3
LT Debt
58
3
163
198
212
337
609
365
288
218
108
168
146
112
109
- -
95
Total Equity
- -
31.82
31.3
- -
- -
10.3
- -
- -
- -
- -
- -
-10.28
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
36.99
28.24
- -
- -
12.07
- -
- -
- -
- -
- -
3.1
- -
- -
- -
- -
- -
Return on Capital (%)
- -
68.1
38.42
-14.12
-32.52
12.04
-32.26
-76.19
-2.73
-30.56
-65.78
2.63
-20.99
-22.18
-25.49
- -
- -
Return on Common Equity (%)

Capital Structure

HKD

•

in mil. unless spec.
Dec'24
Jun'24
Dec'25
ST Debt
19
4
23
LT Borrowings
- -
17
- -
LT Finance Leases
3
3
3
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
602
608
608
Market Capitalization
927
997
1,082

Working Capital

HKD

•

in mil. unless spec.
Dec'24
Jun'24
Dec'25
Total Current Assets
124
108
98
Cash, Cash Equivalents & STI
64
49
38
Accounts Receivable, Net
- -
14
27
Inventories
- -
- -
- -
Total Current Liabilities
53
18
39
Payables & Accruals
- -
- -
- -
ST Debt
19
4
23
Deferred Revenue
- -
- -
- -

Growth Rates

HKD

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
- -
- -
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
- -
- -
Sales/Revenue/Turnover
- -
- -
- -
Total Cash Common Dividend
- -
- -
- -

Semi-annual Revenue

HKD

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
122
2025
- -
- -
- -
2026
- -
- -
- -

Semi-annual Earnings Per Share

HKD

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
-0.05
2025
- -
- -
- -
2026
- -
- -
- -

Semi-annual Dividends Per Share

HKD

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
- -
2025
- -
- -
- -
2026
- -
- -
- -
Similar Companies
PayPal Holdings, Inc. (NASDAQ:PYPL)
Shopify Inc. (NASDAQ:SHOP)
Greenland Mines Ltd (NASDAQ:GRML)
Block, Inc. (NYSE:XYZ)
Netcapital Inc. (NASDAQ:NCPL)
Shopify, Inc. Class A (TSX:SHOP)
Business
Bradaverse Education (Int'l) Investments Group Limited (1082.HK) is an investment holding company principally engaged in providing private educational services; trading virtual reality and gaming products along with related services; money lending; and investment in securities. The company offers primary and secondary tutoring classes, skill courses, test preparation courses, English language training and international test preparation courses, dance tuition services, STEAM education services, and franchising income under brand names including Modern Education, Modern Bachelor Education, and Modern English. It primarily operates in Hong Kong, where it maintains directly-owned education centers and franchised centers, founded in 1997 and headquartered at Unit 1708, 17/F., Tower II, Admiralty Centre, No. 18 Harcourt Road. The company, formerly known as Hong Kong Education (Intl) Investments Limited, changed its name to Bradaverse Education (Int'l) Investments Group Limited in January 2023 to reflect its strategic emphasis on VR, STEAM education, and digital entertainment. For the fiscal year ended June 30, 2024, it reported revenue of HK$122.32 million, up 4% from the prior year, driven by growth in private educational services to HK$30.52 million and stable VR/digital entertainment income at HK$89.36 million, though it recorded a net loss attributable to owners of HK$27.56 million amid fair value losses on financial assets.