investorscraft@gmail.com

Intrinsic ValueScholar Education Group (1769.HK)

Previous CloseHK$1.99
Intrinsic Value
Upside potential
Previous Close
HK$1.99

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

Scholar Education Group operates as a specialized provider of K-12 after-school education services in China, focusing primarily on academic tutoring and enrichment programs. The company generates revenue through its two core brands: Sheng Xue, which offers academic preparation classes for students from grades one through twelve, and Le Xue, which provides early childhood education and hobby courses such as languages and performing arts for younger students. Its business model is built on a network of physical learning centers, with 152 locations across key provinces including Guangdong, Jiangsu, and Zhejiang as of its latest disclosure. Operating in the highly competitive and regulated Chinese private education sector, Scholar Education positions itself as a regional player with a concentrated footprint in economically developed areas. The company's market position is influenced by evolving regulatory frameworks governing after-school tutoring, which have reshaped the industry landscape and demand patterns. Its dual-program approach allows it to address both core academic supplementation and broader developmental interests, though it remains exposed to policy shifts and competitive pressures from larger national chains and online education platforms.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 852.3 million with net income of HKD 145.6 million, reflecting a net margin of approximately 17.1%. This profitability is supported by efficient operations, as evidenced by positive operating cash flow of HKD 216.3 million, which significantly exceeds capital expenditures, indicating strong cash generation from core activities.

Earnings Power And Capital Efficiency

The group demonstrated solid earnings power with diluted EPS of HKD 0.26, driven by its after-school service offerings. Capital efficiency is reasonable, with operating cash flow covering capital expenditures of HKD 101.4 million, suggesting disciplined investment in maintaining and expanding its learning center network.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 390.7 million against total debt of HKD 327.0 million, indicating adequate liquidity and moderate leverage. The company's financial health appears stable, with sufficient cash reserves to meet obligations and support ongoing operations amid a challenging regulatory environment.

Growth Trends And Dividend Policy

Growth trends reflect the company's adaptation to China's evolving education policies, with performance metrics indicating resilience. The dividend per share of HKD 0.07 demonstrates a commitment to shareholder returns, balancing capital retention for potential strategic initiatives with income distribution.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.37 billion and a beta of 0.157, the market appears to price the stock with low volatility expectations relative to the broader market. This valuation likely incorporates both the company's profitability and the regulatory risks inherent in China's private education sector.

Strategic Advantages And Outlook

Scholar Education's strategic advantages include its established regional presence and dual-brand approach catering to different educational needs. The outlook remains cautious due to regulatory uncertainties, but the company's focused operational footprint and cash-generative business model provide a foundation for navigating industry challenges.

Sources

Company disclosureHong Kong Stock Exchange filings

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