investorscraft@gmail.com

Intrinsic ValueChina East Education Holdings Limited (0667.HK)

Previous CloseHK$5.69
Intrinsic Value
Upside potential
Previous Close
HK$5.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China East Education Holdings Limited is a leading vocational training provider in China, operating a network of 231 schools across culinary arts, information technology, auto services, and fashion and beauty sectors. Its core revenue model is tuition-driven, offering practical skill development programs through distinct brands like New East Culinary and Xinhua Internet Technology. The company occupies a significant niche within China's expansive consumer defensive sector, catering to the growing demand for skilled labor and professional certification. Its market position is strengthened by a long operating history since 1988, a diversified portfolio of vocational disciplines, and a substantial physical footprint across Mainland China and Hong Kong. This established presence allows it to capitalize on national initiatives for workforce upskilling, positioning it as a key player in the non-academic education landscape.

Revenue Profitability And Efficiency

The company generated HKD 4.12 billion in revenue for the period, demonstrating its significant scale in the vocational training market. Profitability was solid, with net income reaching HKD 512.6 million, translating to a net margin of approximately 12.5%. Operational efficiency is highlighted by robust operating cash flow of HKD 1.24 billion, which comfortably covered capital expenditures and indicates effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.23, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow significantly exceeded net income, indicating strong quality of earnings and efficient working capital management. This powerful cash generation provides ample internal funding for operations and strategic investments without excessive reliance on external financing.

Balance Sheet And Financial Health

The balance sheet shows a healthy liquidity position with HKD 1.47 billion in cash and equivalents. Total debt of HKD 1.42 billion is nearly fully covered by this cash balance, suggesting a conservative leverage profile and strong financial health. This provides significant resilience and flexibility to navigate economic cycles and invest in growth opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.22 per share. This payout, which is nearly aligned with its EPS, indicates a commitment to returning capital to investors while likely retaining sufficient earnings to fund its expansion and maintain its extensive school network.

Valuation And Market Expectations

With a market capitalization of approximately HKD 16.75 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.857 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking defensive growth exposure within the education sector.

Strategic Advantages And Outlook

The company's primary strategic advantages are its extensive physical network, brand diversification, and long-standing market presence. Its outlook is tied to China's ongoing demand for vocational training and skilled labor. The ability to adapt its curriculum to evolving job market needs will be crucial for sustaining its growth trajectory and market leadership.

Sources

Company DescriptionPublic Financial Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount