investorscraft@gmail.com

Intrinsic ValueChina General Education Group Limited (2175.HK)

Previous CloseHK$2.84
Intrinsic Value
Upside potential
Previous Close
HK$2.84

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

China General Education Group Limited operates as a specialized private higher education provider in Shanxi Province, China, generating revenue primarily from student tuition and fees for its bachelor's degree programs. The company's core asset is the Shanxi Technology and Business College, which offers a curriculum focused on practical, employment-oriented fields such as business administration, computer science, civil engineering, and early childhood education, catering to the growing demand for skilled professionals in China's evolving economy. Its market position is that of a regional leader in a tightly regulated sector, competing for students within a specific geographic catchment area. The business model is capital-intensive, requiring significant investment in campus facilities and accreditation, but benefits from stable, upfront tuition payments and the essential nature of its services within the consumer defensive sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 331.1 million and a net income of HKD 108.4 million, translating to a robust net profit margin of approximately 32.7%. This high level of profitability indicates strong operational control over its primary cost centers, which are likely dominated by faculty and fixed campus operational expenses, resulting in efficient conversion of tuition revenue into earnings.

Earnings Power And Capital Efficiency

The group demonstrated solid earnings power with a diluted EPS of HKD 0.23. Operating cash flow was strong at HKD 198.9 million, significantly overshadowing net income and highlighting high-quality earnings. However, substantial capital expenditures of HKD 272.0 million indicate a period of heavy investment in property, plant, and equipment, likely for campus expansion or upgrades, which temporarily pressures free cash flow.

Balance Sheet And Financial Health

The balance sheet is exceptionally healthy, characterized by a large cash and equivalents position of HKD 695.9 million against a minimal total debt of HKD 19.1 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile, with ample resources to fund future growth initiatives or weather economic downturns.

Growth Trends And Dividend Policy

The company's growth is contingent on its ability to expand student enrollment and potentially program offerings within its existing campus. It currently maintains a conservative dividend policy, as evidenced by a dividend per share of HKD 0.00, opting to retain all earnings to reinvest back into the business for organic expansion and infrastructure development.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.02 billion, the stock trades at a price-to-earnings ratio of roughly 9.4x based on diluted EPS. This valuation suggests the market may have a cautious outlook, potentially pricing in regulatory risks specific to China's private education sector or growth constraints from its regional focus, despite its strong profitability and pristine balance sheet.

Strategic Advantages And Outlook

The company's key strategic advantages include its established regional brand, a practical curriculum aligned with labor market needs, and a fortress-like balance sheet. The primary outlook depends on navigating the evolving regulatory environment for private education in China and successfully executing its capital expenditure plans to drive future enrollment and revenue growth without compromising its financial strength.

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