investorscraft@gmail.com

Intrinsic ValueChina Gingko Education Group Company Limited (1851.HK)

Previous CloseHK$3.61
Intrinsic Value
Upside potential
Previous Close
HK$3.61

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 Gingko Education Group operates as a specialized higher education provider in China, focusing on the hospitality management sector alongside broader academic disciplines. Its core revenue model is tuition-driven, generated from its portfolio of 27 bachelor's degree and 27 junior college diploma programs offered at its flagship Gingko College. The company operates within the consumer defensive education and training services sector, serving a student body of nearly 15,000. Its market position is that of a niche player, leveraging its specialized hotel vocational training school and associated hotel operations to create a practical, integrated learning environment. This focus on hospitality and vocational skills differentiates it from larger, more generalized university competitors, allowing it to cater to specific labor market demands in China's growing service economy. The secondary hotel operation segment provides ancillary revenue and real-world training facilities, supporting its educational brand and creating a unique, vertically integrated offering within the regional market.

Revenue Profitability And Efficiency

The group reported revenue of HKD 372.7 million for the period, demonstrating its operational scale. Profitability is robust, with net income reaching HKD 153.2 million, translating to a high net profit margin of approximately 41%. This indicates strong cost management and an efficient, primarily tuition-based business model with significant operating leverage.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, generating HKD 205.7 million in operating cash flow, which comfortably covered capital expenditures of HKD 106.7 million. This strong cash conversion, coupled with a diluted EPS of HKD 0.31, reflects efficient capital deployment in its educational infrastructure and operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 271.7 million against total debt of HKD 311.0 million. While the debt level is notable, the healthy operating cash flow provides a buffer for servicing obligations. The overall financial health appears manageable but requires monitoring of leverage.

Growth Trends And Dividend Policy

Enrollment of nearly 15,000 students provides a stable base for growth. The company did not pay a dividend, opting instead to retain earnings, which is a typical strategy for growth-oriented firms in the education sector to fund expansion and potential new program development.

Valuation And Market Expectations

With a market capitalization of HKD 665 million, the market values the firm at a P/E ratio of approximately 4.3x based on its latest earnings. A beta of 0.28 suggests the stock is perceived as significantly less volatile than the broader market, likely reflecting its defensive, education-based business model.

Strategic Advantages And Outlook

The company's key advantage is its specialized focus on hospitality management, creating a integrated model with its hotel operations. The outlook is tied to demographic trends, regulatory policies in Chinese education, and the ability to maintain enrollment and tuition rates, all within a stable, defensive sector.

Sources

Company DescriptionProvided 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