investorscraft@gmail.com

Intrinsic ValueSouth China Vocational Education Group Company Limited (6913.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

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

South China Vocational Education Group operates as a specialized vocational education provider focused on high-demand technology and healthcare sectors in China's Greater Bay Area. The company generates revenue primarily through tuition fees from its two educational institutions, offering programs in internet technologies, e-commerce, telecommunications, software development, animation, and healthcare. This strategic focus positions the group to capitalize on China's growing demand for skilled technical professionals in rapidly expanding digital industries. The company maintains a niche market position by aligning its curriculum with regional economic development priorities and industry requirements, creating a sustainable enrollment pipeline. Its concentrated operational footprint in the economically dynamic Greater Bay Area provides localized advantages while limiting geographical diversification. The vocational education sector benefits from supportive government policies aimed at workforce development, though competition remains intense from both public institutions and private educators.

Revenue Profitability And Efficiency

The company generated HKD 683.6 million in revenue with net income of HKD 90.9 million, demonstrating solid profitability margins. Operating cash flow of HKD 285.3 million significantly exceeded net income, indicating strong cash conversion efficiency. The substantial capital expenditures of HKD 290.9 million reflect ongoing investments in educational infrastructure and capacity expansion.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.068, the company maintains reasonable earnings power relative to its market capitalization. The significant operating cash flow generation relative to net income suggests efficient working capital management. Capital allocation appears focused on growth investments given the high capex relative to operating cash flow.

Balance Sheet And Financial Health

The balance sheet shows HKD 279.2 million in cash against HKD 284.5 million in total debt, indicating moderate leverage. The net debt position is minimal, providing financial flexibility. The company maintains adequate liquidity to support operations and strategic initiatives without excessive financial risk.

Growth Trends And Dividend Policy

The company has established a dividend policy with HKD 0.033 per share distribution, indicating commitment to shareholder returns. Growth appears focused on capacity expansion through capital investments rather than aggressive acquisition strategies. The vocational education market in China offers structural growth tailwinds supporting organic expansion opportunities.

Valuation And Market Expectations

Trading at a market capitalization of HKD 440 million, the company values at approximately 0.64 times revenue and 4.8 times net income. The negative beta of -0.111 suggests low correlation with broader market movements. Current valuation reflects market expectations for steady growth in the specialized education sector.

Strategic Advantages And Outlook

The company benefits from its established presence in the high-growth Greater Bay Area and focus on practical vocational skills aligned with industry needs. Strategic positioning in technology and healthcare education provides exposure to China's priority development sectors. The outlook remains positive given demographic trends favoring vocational education and government support for skills development.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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