investorscraft@gmail.com

Intrinsic ValueChina Education Group Holdings Limited (0839.HK)

Previous CloseHK$3.04
Intrinsic Value
Upside potential
Previous Close
HK$3.04

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 Education Group Holdings operates as a leading private education provider in China and internationally, specializing in higher education and vocational training. The company's core revenue model is tuition-driven, generating income from degree programs, vocational courses, and continuing education across its network of universities and colleges. Operating under established brands like Jiangxi University of Technology and Guangdong Baiyun University, the group serves a diverse student population seeking quality tertiary education alternatives to China's public university system. Its market position is strengthened by strategic geographic diversification across multiple Chinese provinces and international presence in Australia through King's Own Institute. The company leverages China's growing demand for specialized higher education and vocational skills training, positioning itself at the intersection of educational quality and employment-oriented curriculum development. This focus on practical, career-relevant education enhances its competitive advantage in an increasingly regulated but expanding private education sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.58 billion with net income of HKD 418 million, indicating a net margin of approximately 6.4%. Strong operating cash flow of HKD 4.52 billion significantly exceeded net income, reflecting efficient cash conversion from tuition fees and other educational services. Capital expenditures of HKD 4.43 billion suggest substantial ongoing investment in campus infrastructure and educational facilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.16 demonstrates the company's earnings capacity relative to its share base. The significant operating cash flow generation, nearly 11 times net income, indicates robust underlying cash earnings power. This strong cash generation supports both ongoing capital investments and potential shareholder returns while maintaining operational flexibility.

Balance Sheet And Financial Health

The balance sheet shows HKD 6.24 billion in cash against total debt of HKD 10.37 billion, indicating moderate leverage. The substantial cash position provides liquidity for operations and strategic initiatives, while the debt level reflects likely financing for expansion projects and campus development in China's growing education market.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.32, representing a 200% payout ratio based on EPS. This aggressive dividend policy suggests confidence in future cash flows despite current earnings levels. The education sector's structural growth in China supports long-term expansion prospects.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10 billion, the company trades at roughly 1.5 times revenue and 24 times net income. The beta of 1.04 indicates market-aligned volatility expectations. Current valuation reflects investor confidence in the private education sector's growth trajectory in China.

Strategic Advantages And Outlook

The company benefits from China's sustained demand for quality higher education and vocational training. Its diversified institutional portfolio across multiple regions provides operational stability. Regulatory environment remains a key monitorable, but the essential nature of education services provides defensive characteristics. International expansion through the Australian operation offers additional growth optionality.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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