investorscraft@gmail.com

Intrinsic ValueJH Educational Technology Inc. (1935.HK)

Previous CloseHK$0.84
Intrinsic Value
Upside potential
Previous Close
HK$0.84

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

JH Educational Technology operates as a specialized private education provider in China, focusing on higher and secondary education segments. The company generates revenue primarily through tuition and management fees from its three institutions: Changzheng College, College of Economics and Business, and Yueqing Jingyi Secondary School. These schools offer diverse academic programs across multiple disciplines including management, economics, engineering, and law, catering to both undergraduate and junior college students. Operating in China's growing private education sector, the company occupies a niche position serving specific regional markets in Zhejiang and Henan provinces. Its business model leverages China's increasing demand for quality private education while navigating the regulatory environment governing private educational institutions. The company maintains a focused geographic footprint with strategic locations in key educational hubs, positioning itself to benefit from regional economic development and educational reform initiatives.

Revenue Profitability And Efficiency

The company generated HKD 980.8 million in revenue with net income of HKD 312.8 million, demonstrating strong profitability with a net margin of approximately 32%. Operating cash flow of HKD 659.0 million significantly exceeded net income, indicating excellent cash conversion efficiency. The business model appears highly scalable with minimal debt burden, supporting robust financial performance in the education sector.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.20 and substantial operating cash flow generation, JH Educational Technology exhibits strong earnings power. The company maintains high capital efficiency as evidenced by its minimal debt position and significant cash reserves. Capital expenditures of HKD 590.8 million suggest ongoing investment in educational infrastructure and capacity expansion to support future growth initiatives.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with HKD 1.6 billion in cash and equivalents against negligible total debt of HKD 249,000. This conservative capital structure provides significant financial flexibility and resilience. The company's strong liquidity position supports both operational needs and strategic investments without relying on external financing.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's substantial capital expenditure program indicates commitment to expansion. The current dividend policy appears conservative with no dividend payments, suggesting retention of earnings for reinvestment in educational facilities and potential market expansion opportunities within China's private education sector.

Valuation And Market Expectations

Trading at a market capitalization of HKD 1.41 billion, the company's valuation reflects investor expectations for sustained growth in China's education sector. The low beta of 0.362 suggests relative insulation from broader market volatility, potentially indicating perceived stability in the defensive education business model amid economic cycles.

Strategic Advantages And Outlook

The company benefits from its established presence in China's growing private education market, with strategic locations in key provinces. Its debt-free balance sheet and strong cash generation provide competitive advantages for organic expansion and potential acquisitions. The outlook remains positive given China's continued demand for quality education and the company's financial capacity to capitalize on market opportunities.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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