investorscraft@gmail.com

Intrinsic ValueTop Education Group Ltd (1752.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

Top Education Group operates as a specialized private higher education provider in Australia, focusing on business, accounting, and law programs through its Sydney City Schools. The company generates revenue primarily from tuition fees for undergraduate and postgraduate degree courses, supplemented by English language training and education consulting services. Operating in the competitive Australian education export market, Top Education caters predominantly to international students seeking Australian qualifications, positioning itself as a niche provider with focused program offerings rather than a comprehensive university. The institution maintains a specialized market position by concentrating on professional disciplines that attract international student demand, particularly from Asian markets seeking Australian business and legal qualifications. This focused approach allows for operational efficiency but also creates concentration risk dependent on international student flows and visa policies.

Revenue Profitability And Efficiency

The company generated HKD 29.0 million in revenue with net income of HKD 1.9 million, indicating modest profitability margins. Operating cash flow of HKD 6.9 million significantly exceeded net income, suggesting strong cash conversion from operations. Capital expenditures were minimal at HKD 0.4 million, reflecting the asset-light nature of education services requiring limited physical infrastructure investment.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0008 reflects minimal earnings per share due to the large share count of 2.56 billion shares. The company demonstrates adequate cash generation from operations relative to its revenue base, though overall earnings power remains constrained by the scale of operations and competitive market dynamics in international education services.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 44.1 million in cash against HKD 15.1 million in total debt, providing a comfortable cash-to-debt ratio. This conservative financial structure supports operational stability, though the substantial cash position may indicate limited reinvestment opportunities or cautious capital allocation in the current educational environment.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, retaining earnings for operational needs and potential growth initiatives. Growth prospects are tied to international student enrollment trends, Australian immigration policies, and competitive positioning within the specialized education segment, with current scale suggesting incremental rather than transformative growth potential.

Valuation And Market Expectations

With a market capitalization of HKD 147.2 million, the company trades at approximately 5.1 times revenue and 77 times earnings, reflecting market expectations for future growth in international education demand. The negative beta of -0.328 suggests low correlation with broader market movements, typical of niche education providers with specific operational drivers.

Strategic Advantages And Outlook

The company's strategic position leverages Australia's reputation for quality education and its focus on professional disciplines attractive to international students. Outlook depends on immigration policy stability, international student demand recovery post-pandemic, and the ability to maintain competitive positioning against larger educational institutions in the Australian market.

Sources

Company annual reportsHong 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