investorscraft@gmail.com

Intrinsic ValueWisdom Education International Holdings Company Limited (6068.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

Wisdom Education International Holdings operates as a provider of private K-12 education services, primarily through boarding schools in China and Hong Kong. Its core revenue model is tuition-driven, generated from its network of 15 institutions offering primary, middle, and high school programs. The company enhances its value proposition with international curricula and a diverse array of school-based elective courses spanning sports, arts, music, and Chinese culture, catering to families seeking comprehensive, premium education. Operating within the Consumer Defensive sector's education services industry, the company occupies a niche position in the large and competitive Chinese private education market. Its boarding school model differentiates it by offering an integrated educational and living environment, which can command premium fees. The regulatory environment in China for private education remains a critical factor influencing its operational framework and growth potential, positioning the company as a specialized player focused on a full-spectrum, immersive educational experience.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 181.0 million. It demonstrated high profitability with net income of HKD 96.4 million, resulting in a robust net profit margin of approximately 53%. This indicates efficient cost management relative to its tuition-driven revenue base, though operating cash flow was negative at HKD -13.4 million.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.0445, reflecting its earnings power on a per-share basis. The significant negative operating cash flow, juxtaposed with positive net income, suggests timing differences in cash collection or substantial non-cash items, impacting the assessment of capital efficiency and quality of earnings for the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 47.0 million against total debt of HKD 277.6 million, indicating a leveraged financial structure. This debt level, relative to its market capitalization and cash flow, is a key metric for assessing financial risk and liquidity, especially given the negative operating cash flow generated during the period.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of HKD 0.11. This payout is substantial relative to its diluted EPS, indicating a high dividend distribution ratio. Assessing top-line growth trends from a single period is challenging without historical context.

Valuation And Market Expectations

With a market capitalization of approximately HKD 295 million, the market assigns a valuation that is a low multiple of its annual revenue. The stock's high beta of 2.58 signifies substantially greater volatility than the broader market, reflecting heightened investor perception of risk and sensitivity to market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established network of boarding schools and integrated educational programs. Its outlook is inherently tied to demographic trends, regulatory policies governing private education in China, and its ability to navigate operational cash flow challenges while maintaining its enrollment and premium service offerings.

Sources

Company DescriptionHong 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