investorscraft@gmail.com

Intrinsic ValueChina Education Resources Inc. (CHN.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Education Resources Inc. operates as an educational technology company focused on China's K-12 education sector, serving teachers, students, parents, and administrators through a comprehensive digital ecosystem. The company generates revenue through multiple streams including its flagship education portal cersp.com, which provides online/offline learning systems, training courses, and social media integration specifically tailored for the Chinese education market. Their service offerings encompass a school platform connecting educational stakeholders, online tutoring programs facilitating teacher-student interactions, and digital education products containing textbook materials and supplementary resources. Operating within the competitive Chinese ed-tech landscape, the company has established a niche position by developing and distributing educational textbooks and materials directly to schools and bookstores, creating a hybrid model that combines digital services with traditional educational content distribution. This dual approach allows the company to leverage both technological innovation and established educational publishing channels within China's regulated education system. The company's Vancouver headquarters provide international oversight while its primary operations remain focused on serving the substantial Chinese education market through locally relevant content and platforms.

Revenue Profitability And Efficiency

For FY2020, the company reported revenue of CAD 7.43 million with net income of CAD 0.36 million, translating to a net margin of approximately 4.8%. The diluted EPS stood at CAD 0.0076, reflecting modest profitability. Operating cash flow was positive at CAD 0.23 million, while capital expenditures remained minimal at CAD -5,500, indicating efficient capital deployment with limited investment in fixed assets during the period.

Earnings Power And Capital Efficiency

The company demonstrated basic earnings power with positive net income generation. The minimal capital expenditure requirement suggests a capital-light business model typical of digital service providers. The operating cash flow to revenue ratio of approximately 3.1% indicates moderate cash conversion efficiency, though the relationship between operating cash flow and net income warrants monitoring for sustainable earnings quality.

Balance Sheet And Financial Health

The balance sheet shows CAD 2.41 million in cash and equivalents against total debt of CAD 1.21 million, providing a comfortable liquidity position. The cash-to-debt ratio of approximately 2.0 indicates sufficient short-term financial flexibility. With 47.36 million shares outstanding, the company maintains a modest market capitalization structure for a venture exchange listing.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, reinvesting earnings back into business operations. Growth trends must be assessed in context of China's evolving educational regulatory environment and competitive ed-tech landscape. The capital structure suggests focus on operational expansion rather than shareholder returns through dividends at this development stage.

Valuation And Market Expectations

With a market capitalization of approximately CAD 0.95 million, the company trades at a price-to-sales multiple of roughly 0.13 based on FY2020 revenue. This valuation reflects the micro-cap nature of the venture exchange listing and likely incorporates market expectations regarding the company's growth prospects within China's competitive education technology sector.

Strategic Advantages And Outlook

The company's strategic position hinges on its established presence in China's K-12 education market through its integrated platform approach. Key advantages include its dual focus on digital services and traditional educational materials, though success depends on navigating China's regulatory environment and competing effectively with larger ed-tech players. The outlook remains contingent on execution within a rapidly evolving educational technology landscape.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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