investorscraft@gmail.com

Intrinsic ValueChina Kepei Education Group Limited (1890.HK)

Previous CloseHK$1.33
Intrinsic Value
Upside potential
Previous Close
HK$1.33

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 Kepei Education Group Limited is a prominent private higher education provider in China, operating a portfolio of institutions including Guangdong Polytechnic College, Harbin Institute of Petroleum, and Zhaoqing Science and Technology Secondary Vocational School. Its core revenue model is tuition-driven, generated from over 100,000 enrolled students pursuing profession-oriented undergraduate, junior college, and secondary vocational programs in high-demand fields such as computer science, electronic engineering, petroleum engineering, and electromechanical technology. The company occupies a strategic niche within China's expanding education sector, catering to the growing demand for skilled technical professionals aligned with national economic initiatives. Its market position is strengthened by a practical curriculum designed to enhance graduate employability, operating primarily in Guangdong Province with a physical campus footprint that supports stable enrollment and recurring income streams. This focus on applied sciences and vocational training differentiates it from traditional academic institutions and insulates it somewhat from broader economic cycles, as education remains a defensive consumer priority.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 1.69 billion for the period, demonstrating strong demand for its educational services. Profitability is exceptional, with net income reaching HKD 827.8 million, translating to a high net profit margin of approximately 49%. This indicates efficient cost management and a highly scalable business model primarily driven by tuition fees, with significant operating leverage derived from its established campus infrastructure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.41, reflecting solid earnings power. The company generated substantial operating cash flow of HKD 1.21 billion, significantly exceeding its net income, which underscores high-quality, cash-based earnings. Capital expenditures of HKD 364 million were directed towards maintaining and expanding educational facilities, representing a prudent reinvestment rate to support future enrollment growth and operational capacity.

Balance Sheet And Financial Health

The balance sheet is healthy, with a strong cash position of HKD 1.11 billion providing ample liquidity. Total debt is reported at HKD 914.6 million. The company's financial risk appears moderate, supported by strong cash generation from operations which provides a comfortable cushion for servicing its obligations and funding strategic initiatives without undue strain.

Growth Trends And Dividend Policy

Historical enrollment data indicates a sizable student base, suggesting a foundation for stable revenue. The company has demonstrated a shareholder-friendly approach by instituting a dividend, with a per-share payout of HKD 0.13 for the period. This policy reflects management's confidence in its sustainable cash flow generation and a commitment to returning capital to investors alongside reinvesting for organic growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.30 billion, the market assigns a valuation that implies expectations of steady, defensible earnings. The stock's beta of 0.35 suggests it is perceived as less volatile than the broader market, which is consistent with the predictable nature of the education business and its status as a consumer defensive sector stock.

Strategic Advantages And Outlook

Key strategic advantages include its focus on practical, employment-aligned education in growing technical fields, creating a resilient demand profile. The outlook is underpinned by China's continued emphasis on vocational training and skilled workforce development. Potential regulatory changes in the private education sector remain a key factor to monitor, but the company's established operational scale and cash-generative model provide a solid foundation for navigating the future landscape.

Sources

Company Annual ReportHong 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