investorscraft@gmail.com

Intrinsic ValueFenbi Ltd. (2469.HK)

Previous CloseHK$2.17
Intrinsic Value
Upside potential
Previous Close
HK$2.17

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

Fenbi Ltd. is a prominent provider of non-formal vocational education and training services in China, operating within the competitive consumer defensive sector. The company generates revenue through a diversified model encompassing classroom-based tutoring, online course delivery, and sales of educational books. Its core offerings include in-person lectures at dedicated tutoring centers and campuses, complemented by a comprehensive digital platform providing online courses, membership packages, and challenge exercises. This dual-channel approach allows Fenbi to cater to varied learning preferences and geographic reach across China. The company has established a strong market position by focusing on vocational training, a high-demand segment driven by China's competitive job market and emphasis on professional certification. Its integrated service model, combining physical and digital educational products, creates multiple revenue streams and enhances customer retention through complementary offerings.

Revenue Profitability And Efficiency

For the fiscal year, Fenbi reported robust revenue of HKD 2.79 billion, demonstrating strong demand for its educational services. The company achieved a net income of HKD 239.57 million, reflecting effective cost management and operational efficiency. Operating cash flow of HKD 290.96 million significantly exceeded capital expenditures of HKD 18.31 million, indicating healthy cash generation from core operations.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.11, representing its earnings power relative to shareholder equity. Strong operating cash flow conversion and minimal capital expenditure requirements demonstrate capital-efficient operations. The business model supports consistent earnings generation with limited need for significant reinvestment in fixed assets.

Balance Sheet And Financial Health

Fenbi maintains a solid financial position with HKD 945.95 million in cash and equivalents against total debt of HKD 90.57 million, indicating substantial liquidity and low leverage. The conservative capital structure provides financial flexibility for strategic initiatives while mitigating risk in the competitive education sector.

Growth Trends And Dividend Policy

The company has not established a dividend policy, retaining earnings to support growth initiatives in China's expanding vocational education market. Revenue performance suggests ongoing demand for professional training services, though future growth will depend on market expansion and competitive positioning in both physical and digital educational offerings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.62 billion, the market values Fenbi at roughly 2.4 times revenue. The negative beta of -0.506 suggests the stock exhibits defensive characteristics, potentially appealing to investors seeking education sector exposure with lower correlation to broader market movements.

Strategic Advantages And Outlook

Fenbi's integrated offline-online educational platform represents a key strategic advantage in serving diverse learner preferences. The company's focus on vocational training positions it well within China's emphasis on professional skill development, though it must navigate regulatory environment and competitive pressures in the education sector.

Sources

Company DescriptionFinancial Data Provided

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