investorscraft@gmail.com

Intrinsic ValueChina Science and Education Industry Group Limited (1756.HK)

Previous CloseHK$0.63
Intrinsic Value
Upside potential
Previous Close
HK$0.63

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 Science and Education Industry Group Limited operates as a leading private higher education and vocational training provider in China, focusing on applied science and practice-oriented programs. Its core revenue model is tuition-driven, supplemented by student accommodation services, positioning it within the essential and defensive education sector. The company serves a substantial student base, with over 46,000 enrollees across its three schools as of its last reported count, capitalizing on China's growing demand for skilled labor and government support for vocational training. It maintains a strong regional presence headquartered in Guangzhou, competing in a fragmented market by offering specialized, employment-focused curricula that align with national economic initiatives. This strategic focus on vocational education, a high-priority area for Chinese policy, provides a stable enrollment foundation and distinct market positioning compared to traditional academic institutions.

Revenue Profitability And Efficiency

The company demonstrates solid revenue generation of HKD 1.27 billion, supported by its tuition-based model. Profitability is robust, with net income reaching HKD 451 million, indicating healthy operational efficiency. Strong operating cash flow of HKD 677 million significantly exceeds net income, reflecting excellent cash conversion from its core educational services.

Earnings Power And Capital Efficiency

The group exhibits substantial earnings power with a diluted EPS of HKD 0.38. Capital expenditure of HKD -586 million indicates significant investment in campus infrastructure and expansion, which is typical for growing educational institutions. This investment strategy aims to support future enrollment growth and enhance long-term earning capacity.

Balance Sheet And Financial Health

The balance sheet shows HKD 841 million in cash against total debt of HKD 2.24 billion, indicating leveraged expansion. The substantial debt position likely funds the company's capital expenditure program and physical campus development. The low beta of 0.39 suggests relative stability compared to broader market movements.

Growth Trends And Dividend Policy

The company maintains a growth-oriented strategy with no dividend payments, reinvesting all earnings back into operations and expansion. The significant capital expenditures and debt utilization suggest an aggressive growth trajectory focused on scaling its educational infrastructure and student capacity across its existing campuses.

Valuation And Market Expectations

With a market capitalization of HKD 852 million, the market values the company at a significant discount to its reported book value and earnings capacity. This valuation likely reflects market concerns about the education sector regulatory environment in China and the company's leveraged financial position despite its strong cash generation.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on vocational education aligned with China's economic needs. The outlook depends on regulatory stability, enrollment growth, and successful management of its debt-funded expansion. Its practice-oriented curriculum and established campuses provide a foundation for sustained operation in China's essential education sector.

Sources

Company DescriptionFinancial Data Provided

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