investorscraft@gmail.com

Intrinsic ValueChina Beststudy Education Group (3978.HK)

Previous CloseHK$3.64
Intrinsic Value
Upside potential
Previous Close
HK$3.64

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 Beststudy Education Group operates as a specialized after-school education provider within China's K-12 sector, focusing on test preparation, talent development, and after-school tutoring. Its core revenue model is driven by course fees from programs designed to help students gain admission to preferred schools and develop holistic learning capabilities. The company operates in the consumer defensive sector, serving a essential need for educational advancement despite regulatory changes in China's private education industry. It maintains a distinct market position by offering a comprehensive suite of services, including vocational education and self-study programs, which differentiate it from broader tutoring firms. This focused approach allows it to cater to specific student and parental demands for academic excellence and skill development. Its long-standing presence since 1997 and Guangzhou headquarters provide regional strength, though it operates in a highly competitive and fragmented market alongside larger, diversified education companies.

Revenue Profitability And Efficiency

The company generated HKD 1.10 billion in revenue for the period, demonstrating solid top-line performance in its core educational services. Net income reached HKD 192.5 million, reflecting a healthy profit margin and efficient cost management. Strong operating cash flow of HKD 824.4 million significantly exceeded net income, indicating excellent cash conversion and operational efficiency without capital expenditure demands.

Earnings Power And Capital Efficiency

China Beststudy exhibits substantial earnings power with diluted EPS of HKD 0.26, supported by robust operating cash generation. The absence of capital expenditures suggests a capital-light business model that efficiently monetizes its educational services. This structure allows for strong returns on invested capital and sustainable earnings capacity without significant reinvestment requirements.

Balance Sheet And Financial Health

The company maintains a strong financial position with HKD 512.0 million in cash and equivalents against HKD 285.3 million in total debt. This conservative leverage profile provides substantial liquidity buffers and financial flexibility. The net cash position supports operational stability and potential strategic initiatives in the evolving education sector.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing HKD 0.123 per share in dividends. This payout demonstrates management's commitment to returning capital while maintaining growth potential. The balance between dividend distributions and retained earnings supports both immediate shareholder returns and future expansion opportunities in China's education market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.20 billion, the market values the company at roughly 3.8 times revenue and 22 times earnings. The beta of 0.6 indicates lower volatility than the broader market, reflecting investor perception of relative stability in its educational services despite sector regulatory challenges.

Strategic Advantages And Outlook

The company's long-established presence since 1997 provides brand recognition and operational experience in China's education sector. Its diversified service offerings beyond basic tutoring create multiple revenue streams. The capital-light model and strong cash generation provide resilience against market fluctuations, though regulatory environment changes remain a key factor for ongoing monitoring.

Sources

Company descriptionFinancial metrics 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