investorscraft@gmail.com

Intrinsic ValueAstro-century Education&Technology Co.,Ltd (300654.SZ)

Previous Close$12.37
Intrinsic Value
Upside potential
Previous Close
$12.37

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

Astro-century Education&Technology Co., Ltd. operates within China's competitive education and training services sector, focusing specifically on the K-12 educational materials market. The company's core revenue model is built on the production and sale of educational books for primary, elementary, and high schools, supplemented by its Zhihong Optimization brand which offers integrated online and offline learning and test preparation solutions. This dual approach allows the company to capture value from both traditional print publishing and the growing digital education segment. As a specialized provider in China's vast educational ecosystem, Astro-century occupies a niche position serving institutional and potentially direct-to-consumer markets with teaching assistance services that complement its core product offerings. The company's market positioning is inherently tied to curriculum-aligned content development and its ability to navigate China's evolving regulatory environment for private education services. Operating from its base in Zibo, the company has established a focused presence in a sector characterized by intense competition and shifting pedagogical demands, requiring continuous adaptation to educational reforms and technological integration trends.

Revenue Profitability And Efficiency

The company reported revenue of CNY 531.0 million for the period, demonstrating its operational scale within the specialized educational publishing market. Net income reached CNY 42.9 million, indicating a net profit margin of approximately 8.1%, which reflects reasonable profitability despite the competitive nature of the industry. However, the negative operating cash flow of CNY -8.2 million, coupled with capital expenditures of CNY -5.0 million, suggests potential working capital challenges or strategic investments that may be impacting short-term cash generation efficiency relative to reported earnings.

Earnings Power And Capital Efficiency

Astro-century delivered diluted earnings per share of CNY 0.12, translating the company's net income into a per-share metric for investor assessment. The divergence between positive net income and negative operating cash flow warrants attention regarding the sustainability of earnings quality. The company's capital efficiency appears to be undergoing transition, as evidenced by the cash flow dynamics, though the modest debt level provides some flexibility for managing this period of potential investment or adjustment in operational cycles.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 221.8 million, significantly exceeding its minimal total debt of approximately CNY 1.1 million. This conservative capital structure results in a robust net cash position, providing substantial financial stability and capacity to withstand industry volatility or pursue strategic initiatives. The balance sheet reflects a low-leverage profile that aligns with the defensive characteristics typical of the education sector.

Growth Trends And Dividend Policy

While specific growth rates are not provided in the current data, the company has demonstrated a commitment to shareholder returns through its dividend distribution of CNY 0.055 per share. This dividend policy, combined with the company's established presence in the Chinese educational materials market, suggests a focus on balanced capital allocation between reinvestment and direct returns to investors, though the cash flow pattern may influence future distribution capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.74 billion, the company trades at a price-to-earnings multiple derived from its current earnings and market value. The beta of 0.166 indicates significantly lower volatility compared to the broader market, reflecting investor perception of the company's defensive characteristics within the consumer defensive sector. This low correlation with market movements suggests investors view the business as relatively insulated from economic cycles.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialized focus on curriculum-aligned educational materials and its Zhihong Optimization brand's integrated learning solutions. Key advantages include its established presence in China's educational publishing ecosystem and its dual-channel approach combining traditional and digital educational products. The outlook will depend on the company's ability to navigate regulatory changes in China's education sector while effectively monetizing its hybrid learning solutions and maintaining its financial discipline amid evolving market demands.

Sources

Company filingsMarket data

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