Core Viewpoint - The report from CMB International maintains a target price of HKD 46 for New Oriental-S (09901) and a "Buy" rating, while adjusting revenue and operating profit forecasts for the fiscal years 2026 and 2027 downward by approximately 3% and 17% respectively [1] Group 1: Financial Projections - Revenue growth is expected at 10% and 14% for fiscal years 2026 and 2027 respectively, with an operating profit margin projected at 10.2% and 10.5%, showing a slight increase compared to fiscal year 2025 [1] - The fourth quarter of fiscal year 2025 saw a revenue increase of 9.4% year-on-year, surpassing the expectations of CMB International and other institutions, which were 2% and 5% respectively [1] - Excluding Dongfang Zhenxuan (01797), education and cultural tourism revenue increased by 19% year-on-year, with an education operating profit margin of 6.5%, up 410 basis points from the same period last year due to effective cost reduction and efficiency improvement measures [1] Group 2: Business Segments and Market Outlook - The guidance for the first quarter was below expectations primarily due to seasonal factors, but growth is expected to recover in the second to fourth quarters [1] - The management's guidance for fiscal year 2026 indicates a group revenue increase of 5-10%, compared to the market expectation of 12%, with the main adjustment being a downward revision of the growth forecast for overseas-related business to a decline of 5% [1] - The growth rate for K12-related business is maintained at the market expectation of 19% [1] Group 3: Valuation Methodology - CMB International has adjusted its valuation method to SOTP, assigning a price-to-earnings ratio of 15 times for K12 business and 8 times for study abroad business for fiscal year 2026, corresponding to profit growth rates of +22% and -10% respectively [1] - The company is accelerating cost optimization efforts, aiming to achieve stable or slightly increased operating profit margins for the entire year [1]

Investment Rating - The report maintains a "Buy" rating for the company [2][8] Core Views - The company's education business is expected to see a recovery in profit margins, and regular share buybacks may enhance its valuation [2][8] - The projected revenue for Q4 FY25 is $1.186 billion, representing a year-on-year growth of 4.4%, with the education segment (including cultural tourism) contributing $1.034 billion, a 13.3% increase [5] - Non-GAAP net profit attributable to the parent company is forecasted to be $51 million, a 39.2% increase year-on-year, with a Non-GAAP net profit margin of 4.3%, expanding by 1.1 percentage points [5][7] Revenue and Profitability - The report anticipates a slowdown in the growth of the study abroad business, projecting a revenue of $298 million for Q4 FY25, a 5% increase, which is a deceleration of 12.5 percentage points compared to the same period last year [6] - New business segments, including K9 competency training and learning machine services, are expected to grow by 34% year-on-year to $311 million in Q4 [6] - The company is expected to improve its Non-GAAP operating profit margin to 3% in Q4, reversing the decline seen in Q3 [7] Financial Projections - Revenue forecasts for FY25 to FY27 have been slightly adjusted to $4.84 billion, $5.8 billion, and $7.03 billion respectively [8] - Non-GAAP net profit estimates for FY25 to FY27 have been raised to $467 million, $575 million, and $710 million respectively [8] - The DCF target price has been increased to $76.3, corresponding to a PE ratio of 17.1 for FY25 [8]

Investment Rating - The investment rating for the company is maintained as "Buy" [1]. Core Views - The report emphasizes the ongoing adjustments in the study abroad business while highlighting the growth supported by the quality education and training sector [1][7]. - The company is expected to generate revenue of $1.225 billion in Q3 FY25, reflecting a year-on-year growth of 1.5%, with the education business (including cultural tourism) contributing $1.111 billion, a 21% increase [4]. - The report anticipates a decline in net profit attributable to the parent company, projected at $91 million, down 13.2% year-on-year, with a Non-GAAP net profit margin of 7.6%, narrowing by 1.1 percentage points [4]. Summary by Sections Study Abroad Business - The growth rate of the study abroad business has slowed, with revenue from overseas exam training and consulting reaching $310 million, a 16.6% increase, but down 30.1 percentage points from the previous year [5]. - The high-end one-on-one training segment faces challenges due to its premium pricing, and the demand for studying abroad is returning to normal after a surge due to the pandemic [5]. New Business Growth - New business segments, including K9 quality education and learning machine services, are expected to see a 37% year-on-year revenue growth, reaching $332 million [6]. - The company plans to expand its service offerings to meet differentiated demands in primary and secondary education, which is expected to drive rapid growth in new business [6]. Financial Projections - Revenue forecasts for FY25-FY27 have been revised down to $4.96 billion, $6.02 billion, and $7.34 billion, respectively, due to the slowdown in the high-margin study abroad business [7]. - Non-GAAP net profit estimates for FY25-FY27 have also been adjusted to $454 million, $534 million, and $636 million, respectively [7]. - The DCF target price has been lowered to $74.8, corresponding to a PE ratio of 17.3 for FY25 and a PEG ratio of 0.93 [7]. Financial Data - The company’s revenue for FY25 is projected at $4.959 billion, with a year-on-year growth rate of 14.96% [9]. - Adjusted net profit for FY25 is expected to be $454 million, reflecting a growth rate of 19.21% [11]. - The company’s cash and bank deposits are projected to increase to $2.021 billion by FY25 [12].