investorscraft@gmail.com

Intrinsic ValueChina New Higher Education Group Limited (2001.HK)

Previous CloseHK$0.90
Intrinsic Value
Upside potential
Previous Close
HK$0.90

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 New Higher Education Group Limited is a prominent private higher education provider in China, operating a diversified portfolio of universities and vocational colleges across multiple provinces. Its core revenue model is tuition-driven, generating income from a large student body enrolled in undergraduate and vocational programs. The company operates in the essential and defensive education sector, benefiting from China's sustained demand for post-secondary education and skilled workforce development. It holds a strong regional market position with institutions like Yunnan Technology and Business University and Harbin Huade University, catering to the growing middle-class aspiration for quality education. Its strategy involves organic growth through program expansion and potential acquisitions, positioning it to capitalize on favorable demographic trends and government policies supporting private education. The group's multi-campus network provides geographic diversification and economies of scale in a fragmented but highly regulated market.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 2.41 billion, demonstrating strong pricing power and enrollment stability. Net income reached HKD 756 million, reflecting a healthy net margin of approximately 31%, indicative of efficient cost management and the scalable nature of its education business model. Operating cash flow of HKD 1.54 billion significantly exceeds net income, highlighting excellent cash conversion and the prepaid nature of tuition fees.

Earnings Power And Capital Efficiency

Diluted EPS stands at HKD 0.49, showcasing solid earnings generation per share. The substantial operating cash flow of HKD 1.54 billion provides strong internal funding for expansion and debt servicing. Capital expenditures of HKD 822 million are significant, reflecting ongoing investments in campus infrastructure and facilities to support student growth and quality enhancements.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of HKD 1.38 billion. However, total debt is substantial at HKD 3.50 billion, likely related to funding past acquisitions and campus development. The balance between strong operating cash flows and debt levels suggests a manageable leverage position for its capital-intensive growth strategy.

Growth Trends And Dividend Policy

The company demonstrates a growth-oriented strategy, reinvesting heavily in capex rather than distributing significant dividends. The minimal dividend per share of HKD 0.0025 indicates a primary focus on capital retention for expansion. This aligns with the sector's characteristics where scale and quality investments drive long-term value creation in China's expanding education market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.44 billion, the company trades at a P/E ratio of around 6.6 based on trailing earnings. This valuation appears modest relative to its profitability, potentially reflecting market concerns about regulatory risks in China's private education sector or future growth sustainability amid demographic changes.

Strategic Advantages And Outlook

The group's strategic advantages include its established brand portfolio, geographic diversification, and operational scale in a defensive sector. The outlook remains cautiously positive, supported by China's continued demand for higher education, though subject to regulatory developments and competitive dynamics. Its strong cash flow generation provides flexibility to navigate challenges and pursue strategic opportunities.

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