investorscraft@gmail.com

Intrinsic ValueShanghai Action Education Technology CO.,LTD. (605098.SS)

Previous Close$45.40
Intrinsic Value
Upside potential
Previous Close
$45.40

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

Shanghai Action Education Technology operates as a specialized provider of executive training and management education services, primarily targeting private entrepreneurs and business leaders in China. The company generates revenue through course fees from its structured training programs, seminars, and consulting services designed to enhance business management capabilities. Operating within the consumer defensive sector's education and training services industry, it occupies a niche position by focusing on the practical skill development needs of small and medium enterprise owners. Its market positioning is strengthened by its long-established presence since 2006 and headquarters in Shanghai, providing access to China's vast entrepreneurial ecosystem. The company benefits from consistent demand for professional development despite economic cycles, though it faces competition from both traditional education institutions and digital learning platforms. Its focused approach on a specific demographic creates recurring revenue opportunities through multi-level program offerings and potential client loyalty in a fragmented market.

Revenue Profitability And Efficiency

The company demonstrated strong financial performance with CNY 783 million in revenue and net income of CNY 269 million, reflecting a robust net margin of approximately 34%. Operating cash flow of CNY 400 million significantly exceeded net income, indicating high-quality earnings conversion and efficient working capital management. Minimal capital expenditures suggest an asset-light business model with strong cash generation capabilities.

Earnings Power And Capital Efficiency

Action Education exhibits exceptional earnings power with diluted EPS of CNY 2.26, supported by high operating cash flow generation that substantially covers operational needs. The company maintains capital efficiency through low reinvestment requirements, as evidenced by modest capital expenditures representing only 2% of operating cash flow. This structure allows for significant free cash flow available for shareholder returns or strategic initiatives.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with CNY 1.43 billion in cash and equivalents against minimal total debt of CNY 26 million, resulting in a net cash position. This conservative capital structure provides substantial liquidity buffers and financial flexibility. The strong cash position supports operational stability and potential strategic opportunities without leverage concerns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a substantial dividend per share of CNY 2.25, representing nearly 100% of earnings. This aggressive payout ratio indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders. The balance between growth investment and distributions reflects a mature company posture within its niche market segment.

Valuation And Market Expectations

With a market capitalization of CNY 4.41 billion, the company trades at approximately 5.6 times revenue and 16.4 times earnings. The beta of 0.66 suggests lower volatility compared to the broader market, indicating perceived stability. Current valuation multiples reflect expectations for steady performance in the defensive education sector rather than aggressive growth prospects.

Strategic Advantages And Outlook

The company's strategic advantages include its established brand in entrepreneurial education, asset-light operational model, and strong financial position. The outlook remains stable given the consistent demand for professional development services in China's growing private enterprise sector. Its cash-rich balance sheet provides resilience and optionality for organic or inorganic growth opportunities in the evolving education landscape.

Sources

Company filingsShanghai Stock Exchange disclosures

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