Edvantage Group Holdings Limited - 0382.HK - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2016 08/31	2017 08/31	2018 08/31	2019 08/31	2020 08/31	2021 08/31	2022 08/31	2023 08/31	2024 08/31	2025 08/31	TTM
REVENUE	573	604	636	704	800	1,252	1,686	1,973	2,312	2,691	2,630	📊
Revenue Growth (1Y)	--	+5.52%	+5.33%	+10.66%	+13.61%	+56.44%	+34.70%	+17.02%	+17.18%	+16.41%	-2.29%	📊
Revenue Growth (5Y)	--	--	--	--	+39.73%	+107.17%	+164.93%	+180.16%	+188.97%	+115.02%	+110.10%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+370.02%	+359.26%	📊
Cost of Revenue	326	333	346	362	404	621	836	955	1,188	1,597	1,736	📊
Cost of Revenue Growth (1Y)	--	+2.25%	+3.92%	+4.60%	+11.60%	+53.71%	+34.75%	+14.12%	+24.43%	+34.42%	+8.70%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+24.03%	+86.46%	+141.79%	+163.79%	+194.13%	+157.23%	+179.60%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+390.40%	+433.05%	📊
Gross Profit	247	271	290	342	396	631	850	1,018	1,124	1,095	856	📊
Gross Profit Growth (1Y)	--	+9.83%	+7.07%	+17.88%	+15.74%	+59.22%	+34.65%	+19.88%	+10.38%	-2.63%	-21.84%	📊
Gross Profit Growth (5Y)	--	--	--	--	+60.43%	+132.58%	+192.50%	+197.46%	+183.70%	+73.49%	+35.60%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+343.16%	+246.38%	📊
Operating Expenses	66	68	49	126	92	139	284	351	399	514	492	📊
Operating Expenses Growth (1Y)	--	+4.12%	-28.45%	+157.92%	-27.39%	+50.97%	+104.82%	+23.58%	+13.77%	+28.93%	-4.41%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+39.54%	+102.32%	+479.13%	+177.49%	+334.77%	+271.30%	+254.94%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+682.19%	+647.73%	📊
Sell General Administrative	56	59	76	128	118	177	284	351	414	514	471	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	6	6	8	-1	9	9	0	0	-15	0	21	📊
EBITDA	256	276	277	319	337	552	705	833	1,072	985	812	📊
EBITDA Growth (1Y)	--	+7.75%	+0.34%	+15.25%	+5.56%	+63.87%	+27.69%	+18.10%	+28.76%	-8.16%	-17.57%	📊
EBITDA Growth (5Y)	--	--	--	--	+31.53%	+100.04%	+154.57%	+160.86%	+218.21%	+78.33%	+47.00%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+284.38%	+216.84%	📊
Depreciation and Amortization	71	66	64	64	71	122	139	165	231	275	279	📊
Operating Income	187	210	214	255	279	454	566	668	725	580	402	📊
Operating Income Growth (1Y)	--	+12.12%	+2.00%	+19.10%	+9.24%	+62.94%	+24.67%	+18.02%	+8.61%	-20.00%	-30.65%	📊
Operating Income Growth (5Y)	--	--	--	--	+48.81%	+116.25%	+164.31%	+161.92%	+160.39%	+27.85%	-11.33%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+210.00%	+115.00%	📊
Interest Expense	19	14	18	28	16	18	6	26	32	62	22	📊
Pre Tax Income	166	198	225	243	308	484	653	720	809	648	507	📊
Tax Provision	32	39	48	28	16	14	8	1	5	8	21	📊
NET INCOME	91	131	162	217	291	414	567	618	715	556	394	📊
Net Income Growth (1Y)	--	+44.16%	+23.18%	+34.11%	+34.47%	+41.93%	+37.17%	+8.97%	+15.59%	-22.26%	-29.10%	📊
Net Income Growth (5Y)	--	--	--	--	+220.26%	+215.31%	+251.11%	+185.28%	+145.21%	+34.30%	-4.78%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+510.47%	+332.85%	📊
Basic EPS	0.09	0.13	0.21	0.28	0.28	0.38	0.53	0.56	0.63	0.47	0.34	📊
Diluted EPS	0.09	0.13	0.21	0.28	0.28	0.38	0.51	0.56	0.63	0.47	0.34	📊
Basic Average Shares	1,000	1,000	777	783	1,017	1,087	1,068	1,101	1,142	1,174	597	📊
Diluted Average Shares	1,000	1,000	777	783	1,055	1,093	1,107	1,102	1,142	1,177	597	📊

Breakdown

2016

08/31

2017

08/31

2018

08/31

2019

08/31

2020

08/31

2021

08/31

2022

08/31

2023

08/31

2024

08/31

2025

08/31

TTM

REVENUE

573

604

636

704

800

1,252

1,686

1,973

2,312

2,691

2,630

📊

Revenue Growth (1Y)

+5.52%

+5.33%

+10.66%

+13.61%

+56.44%

+34.70%

+17.02%

+17.18%

+16.41%

-2.29%

📊

Revenue Growth (5Y)

+39.73%

+107.17%

+164.93%

+180.16%

+188.97%

+115.02%

+110.10%

📊

Revenue Growth (10Y)

+370.02%

+359.26%

📊

Cost of Revenue

326

333

346

362

404

621

836

955

1,188

1,597

1,736

📊

Cost of Revenue Growth (1Y)

+2.25%

+3.92%

+4.60%

+11.60%

+53.71%

+34.75%

+14.12%

+24.43%

+34.42%

+8.70%

📊

Cost of Revenue Growth (5Y)

+24.03%

+86.46%

+141.79%

+163.79%

+194.13%

+157.23%

+179.60%

📊

Cost of Revenue Growth (10Y)

+390.40%

+433.05%

📊

Gross Profit

247

271

290

342

396

631

850

1,018

1,124

1,095

856

📊

Gross Profit Growth (1Y)

+9.83%

+7.07%

+17.88%

+15.74%

+59.22%

+34.65%

+19.88%

+10.38%

-2.63%

-21.84%

📊

Gross Profit Growth (5Y)

+60.43%

+132.58%

+192.50%

+197.46%

+183.70%

+73.49%

+35.60%

📊

Gross Profit Growth (10Y)

+343.16%

+246.38%

📊

Operating Expenses

126

139

284

351

399

514

492

📊

Operating Expenses Growth (1Y)

+4.12%

-28.45%

+157.92%

-27.39%

+50.97%

+104.82%

+23.58%

+13.77%

+28.93%

-4.41%

📊

Operating Expenses Growth (5Y)

+39.54%

+102.32%

+479.13%

+177.49%

+334.77%

+271.30%

+254.94%

📊

Operating Expenses Growth (10Y)

+682.19%

+647.73%

📊

Sell General Administrative

128

118

177

284

351

414

514

471

📊

Research and Development

📊

Other Income Expenses

-1

-15

📊

EBITDA

256

276

277

319

337

552

705

833

1,072

985

812

📊

EBITDA Growth (1Y)

+7.75%

+0.34%

+15.25%

+5.56%

+63.87%

+27.69%

+18.10%

+28.76%

-8.16%

-17.57%

📊

EBITDA Growth (5Y)

+31.53%

+100.04%

+154.57%

+160.86%

+218.21%

+78.33%

+47.00%

📊

EBITDA Growth (10Y)

+284.38%

+216.84%

📊

Depreciation and Amortization

122

139

165

231

275

279

📊

Operating Income

187

210

214

255

279

454

566

668

725

580

402

📊

Operating Income Growth (1Y)

+12.12%

+2.00%

+19.10%

+9.24%

+62.94%

+24.67%

+18.02%

+8.61%

-20.00%

-30.65%

📊

Operating Income Growth (5Y)

+48.81%

+116.25%

+164.31%

+161.92%

+160.39%

+27.85%

-11.33%

📊

Operating Income Growth (10Y)

+210.00%

+115.00%

📊

Interest Expense

📊

Pre Tax Income

166

198

225

243

308

484

653

720

809

648

507

📊

Tax Provision

📊

NET INCOME

131

162

217

291

414

567

618

715

556

394

📊

Net Income Growth (1Y)

+44.16%

+23.18%

+34.11%

+34.47%

+41.93%

+37.17%

+8.97%

+15.59%

-22.26%

-29.10%

📊

Net Income Growth (5Y)

+220.26%

+215.31%

+251.11%

+185.28%

+145.21%

+34.30%

-4.78%

📊

Net Income Growth (10Y)

+510.47%

+332.85%

📊

Basic EPS

0.09

0.13

0.21

0.28

0.38

0.53

0.56

0.63

0.47

0.34

📊

Diluted EPS

0.09

0.13

0.21

0.28

0.38

0.51

0.56

0.63

0.47

0.34

📊

Basic Average Shares

1,000

777

783

1,017

1,087

1,068

1,101

1,142

1,174

597

📊

Diluted Average Shares

1,000

777

783

1,055

1,093

1,107

1,102

1,142

1,177

597

📊

Breakdown	2016 08/31	2017 08/31	2018 08/31	2019 08/31	2020 08/31	2021 08/31	2022 08/31	2023 08/31	2024 08/31	2025 08/31	TTM
REVENUE	573	604	636	704	800	1,252	1,686	1,973	2,312	2,691	2,630	📊
Revenue Growth (1Y)	--	+5.52%	+5.33%	+10.66%	+13.61%	+56.44%	+34.70%	+17.02%	+17.18%	+16.41%	-2.29%	📊
Revenue Growth (5Y)	--	--	--	--	+39.73%	+107.17%	+164.93%	+180.16%	+188.97%	+115.02%	+110.10%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+370.02%	+359.26%	📊
Cost of Revenue	326	333	346	362	404	621	836	955	1,188	1,597	1,736	📊
Cost of Revenue Growth (1Y)	--	+2.25%	+3.92%	+4.60%	+11.60%	+53.71%	+34.75%	+14.12%	+24.43%	+34.42%	+8.70%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+24.03%	+86.46%	+141.79%	+163.79%	+194.13%	+157.23%	+179.60%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+390.40%	+433.05%	📊
Gross Profit	247	271	290	342	396	631	850	1,018	1,124	1,095	856	📊
Gross Profit Growth (1Y)	--	+9.83%	+7.07%	+17.88%	+15.74%	+59.22%	+34.65%	+19.88%	+10.38%	-2.63%	-21.84%	📊
Gross Profit Growth (5Y)	--	--	--	--	+60.43%	+132.58%	+192.50%	+197.46%	+183.70%	+73.49%	+35.60%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+343.16%	+246.38%	📊
Operating Expenses	66	68	49	126	92	139	284	351	399	514	492	📊
Operating Expenses Growth (1Y)	--	+4.12%	-28.45%	+157.92%	-27.39%	+50.97%	+104.82%	+23.58%	+13.77%	+28.93%	-4.41%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+39.54%	+102.32%	+479.13%	+177.49%	+334.77%	+271.30%	+254.94%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+682.19%	+647.73%	📊
Sell General Administrative	56	59	76	128	118	177	284	351	414	514	471	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	6	6	8	-1	9	9	0	0	-15	0	21	📊
EBITDA	256	276	277	319	337	552	705	833	1,072	985	812	📊
EBITDA Growth (1Y)	--	+7.75%	+0.34%	+15.25%	+5.56%	+63.87%	+27.69%	+18.10%	+28.76%	-8.16%	-17.57%	📊
EBITDA Growth (5Y)	--	--	--	--	+31.53%	+100.04%	+154.57%	+160.86%	+218.21%	+78.33%	+47.00%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+284.38%	+216.84%	📊
Depreciation and Amortization	71	66	64	64	71	122	139	165	231	275	279	📊
Operating Income	187	210	214	255	279	454	566	668	725	580	402	📊
Operating Income Growth (1Y)	--	+12.12%	+2.00%	+19.10%	+9.24%	+62.94%	+24.67%	+18.02%	+8.61%	-20.00%	-30.65%	📊
Operating Income Growth (5Y)	--	--	--	--	+48.81%	+116.25%	+164.31%	+161.92%	+160.39%	+27.85%	-11.33%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+210.00%	+115.00%	📊
Interest Expense	19	14	18	28	16	18	6	26	32	62	22	📊
Pre Tax Income	166	198	225	243	308	484	653	720	809	648	507	📊
Tax Provision	32	39	48	28	16	14	8	1	5	8	21	📊
NET INCOME	91	131	162	217	291	414	567	618	715	556	394	📊
Net Income Growth (1Y)	--	+44.16%	+23.18%	+34.11%	+34.47%	+41.93%	+37.17%	+8.97%	+15.59%	-22.26%	-29.10%	📊
Net Income Growth (5Y)	--	--	--	--	+220.26%	+215.31%	+251.11%	+185.28%	+145.21%	+34.30%	-4.78%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+510.47%	+332.85%	📊
Basic EPS	0.09	0.13	0.21	0.28	0.28	0.38	0.53	0.56	0.63	0.47	0.34	📊
Diluted EPS	0.09	0.13	0.21	0.28	0.28	0.38	0.51	0.56	0.63	0.47	0.34	📊
Basic Average Shares	1,000	1,000	777	783	1,017	1,087	1,068	1,101	1,142	1,174	597	📊
Diluted Average Shares	1,000	1,000	777	783	1,055	1,093	1,107	1,102	1,142	1,177	597	📊

Breakdown

2016

08/31

2017

08/31

2018

08/31

2019

08/31

2020

08/31

2021

08/31

2022

08/31

2023

08/31

2024

08/31

2025

08/31

TTM

REVENUE

573

604

636

704

800

1,252

1,686

1,973

2,312

2,691

2,630

📊

Revenue Growth (1Y)

+5.52%

+5.33%

+10.66%

+13.61%

+56.44%

+34.70%

+17.02%

+17.18%

+16.41%

-2.29%

📊

Revenue Growth (5Y)

+39.73%

+107.17%

+164.93%

+180.16%

+188.97%

+115.02%

+110.10%

📊

Revenue Growth (10Y)

+370.02%

+359.26%

📊

Cost of Revenue

326

333

346

362

404

621

836

955

1,188

1,597

1,736

📊

Cost of Revenue Growth (1Y)

+2.25%

+3.92%

+4.60%

+11.60%

+53.71%

+34.75%

+14.12%

+24.43%

+34.42%

+8.70%

📊

Cost of Revenue Growth (5Y)

+24.03%

+86.46%

+141.79%

+163.79%

+194.13%

+157.23%

+179.60%

📊

Cost of Revenue Growth (10Y)

+390.40%

+433.05%

📊

Gross Profit

247

271

290

342

396

631

850

1,018

1,124

1,095

856

📊

Gross Profit Growth (1Y)

+9.83%

+7.07%

+17.88%

+15.74%

+59.22%

+34.65%

+19.88%

+10.38%

-2.63%

-21.84%

📊

Gross Profit Growth (5Y)

+60.43%

+132.58%

+192.50%

+197.46%

+183.70%

+73.49%

+35.60%

📊

Gross Profit Growth (10Y)

+343.16%

+246.38%

📊

Operating Expenses

126

139

284

351

399

514

492

📊

Operating Expenses Growth (1Y)

+4.12%

-28.45%

+157.92%

-27.39%

+50.97%

+104.82%

+23.58%

+13.77%

+28.93%

-4.41%

📊

Operating Expenses Growth (5Y)

+39.54%

+102.32%

+479.13%

+177.49%

+334.77%

+271.30%

+254.94%

📊

Operating Expenses Growth (10Y)

+682.19%

+647.73%

📊

Sell General Administrative

128

118

177

284

351

414

514

471

📊

Research and Development

📊

Other Income Expenses

-1

-15

📊

EBITDA

256

276

277

319

337

552

705

833

1,072

985

812

📊

EBITDA Growth (1Y)

+7.75%

+0.34%

+15.25%

+5.56%

+63.87%

+27.69%

+18.10%

+28.76%

-8.16%

-17.57%

📊

EBITDA Growth (5Y)

+31.53%

+100.04%

+154.57%

+160.86%

+218.21%

+78.33%

+47.00%

📊

EBITDA Growth (10Y)

+284.38%

+216.84%

📊

Depreciation and Amortization

122

139

165

231

275

279

📊

Operating Income

187

210

214

255

279

454

566

668

725

580

402

📊

Operating Income Growth (1Y)

+12.12%

+2.00%

+19.10%

+9.24%

+62.94%

+24.67%

+18.02%

+8.61%

-20.00%

-30.65%

📊

Operating Income Growth (5Y)

+48.81%

+116.25%

+164.31%

+161.92%

+160.39%

+27.85%

-11.33%

📊

Operating Income Growth (10Y)

+210.00%

+115.00%

📊

Interest Expense

📊

Pre Tax Income

166

198

225

243

308

484

653

720

809

648

507

📊

Tax Provision

📊

NET INCOME

131

162

217

291

414

567

618

715

556

394

📊

Net Income Growth (1Y)

+44.16%

+23.18%

+34.11%

+34.47%

+41.93%

+37.17%

+8.97%

+15.59%

-22.26%

-29.10%

📊

Net Income Growth (5Y)

+220.26%

+215.31%

+251.11%

+185.28%

+145.21%

+34.30%

-4.78%

📊

Net Income Growth (10Y)

+510.47%

+332.85%

📊

Basic EPS

0.09

0.13

0.21

0.28

0.38

0.53

0.56

0.63

0.47

0.34

📊

Diluted EPS

0.09

0.13

0.21

0.28

0.38

0.51

0.56

0.63

0.47

0.34

📊

Basic Average Shares

1,000

777

783

1,017

1,087

1,068

1,101

1,142

1,174

597

📊

Diluted Average Shares

1,000

777

783

1,055

1,093

1,107

1,102

1,142

1,177

597

📊

Ex-Dividend date
Payment date
Annual Dividend	0.14 (HKD)
Dividend Yield	29.47%
Shareholders Yield	--
Next Earnings	--
Market cap	567.05M (HKD)
EPS (TTM)	0.34 (HKD)
P/E (TTM)	1.40 (HKD)
Last Close	0.47

Next Earnings	--
Market cap	567.05M (HKD)
EPS (TTM)	0.34 (HKD)
P/E (TTM)	1.40 (HKD)
Last Close	0.47 (HKD)

Ex-Dividend date
Payment date
Annual Dividend	0.14 (HKD)
Dividend Yield	29.47%
Shareholders Yield	--
Next Earnings	--
Market cap	567.05M (HKD)
EPS (TTM)	0.34 (HKD)
P/E (TTM)	1.40 (HKD)
Last Close	0.47

Next Earnings	--
Market cap	567.05M (HKD)
EPS (TTM)	0.34 (HKD)
P/E (TTM)	1.40 (HKD)
Last Close	0.47 (HKD)