investorscraft@gmail.com

Intrinsic ValueAlliance International Education Leasing Holdings Limited (1563.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Alliance International Education Leasing Holdings Limited operates as a specialized finance leasing company focused exclusively on the education sector, providing tailored leasing solutions and advisory services to educational institutions and related entities. The company generates revenue primarily through finance lease arrangements, earning interest income from lease receivables while offering strategic advisory services to optimize educational asset acquisition and management. Operating from its Beijing headquarters, the company occupies a niche position within China's consumer defensive sector, leveraging its specialized expertise to serve the capital-intensive needs of educational organizations. This focused approach allows the company to develop deep sector knowledge and build long-term client relationships, though it also creates concentration risk within the education industry. The company's market position is characterized by its specialized service offering rather than scale, competing with both general finance leasing companies and specialized educational service providers in the Chinese market.

Revenue Profitability And Efficiency

The company generated HKD 734.8 million in revenue with net income of HKD 26.3 million, indicating a net profit margin of approximately 3.6%. Operating cash flow of HKD 291.0 million significantly exceeded net income, suggesting strong cash conversion from lease receivables. Capital expenditures of HKD 53.7 million represent investments in maintaining and expanding the leasing portfolio to support future revenue generation.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0155, the company demonstrates modest earnings power relative to its market capitalization. The substantial operating cash flow generation compared to net income indicates efficient collection of lease payments and effective working capital management. The capital allocation strategy appears focused on maintaining and growing the lease portfolio while generating consistent cash returns.

Balance Sheet And Financial Health

The balance sheet shows HKD 60.9 million in cash against total debt of HKD 118.5 million, indicating moderate leverage. The company maintains a conservative financial structure with sufficient liquidity to meet obligations. The debt level appears manageable given the stable cash flow generation from finance lease operations and the defensive nature of the education sector.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings to support portfolio growth and operational requirements. This approach aligns with the capital-intensive nature of finance leasing operations, where retained earnings support the expansion of the lease portfolio. Growth appears focused on organic expansion within the specialized education leasing market rather than aggressive diversification.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 410.9 million, the company's valuation reflects its niche positioning and modest profitability. The beta of 0.944 suggests slightly less volatility than the broader market, possibly due to the defensive characteristics of the education sector and the stable nature of lease income streams.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialized focus on education sector leasing, providing deep industry expertise and tailored solutions. This niche positioning may offer defensive characteristics during economic cycles given the essential nature of education services. The outlook depends on continued demand for educational financing in China and the company's ability to maintain credit quality within its lease portfolio.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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