investorscraft@gmail.com

Intrinsic ValueShenzhen Dawei Innovation Technology Co., Ltd. (002213.SZ)

Previous Close$27.50
Intrinsic Value
Upside potential
Previous Close
$27.50

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

Shenzhen Dawei Innovation Technology Co., Ltd. operates as a specialized manufacturer within China's automotive components sector, focusing exclusively on the development, production, and sale of auxiliary brake systems. The company's core product portfolio consists of hydraulic retarders, current retarders, and their associated electronic controllers, which are critical safety and performance-enhancing components primarily for commercial vehicles. This niche specialization positions Dawei Innovation as a key supplier in the commercial vehicle aftermarket and OEM supply chains, catering to the demand for improved braking efficiency and vehicle safety standards. The company has established a notable international footprint, exporting its products to over a dozen countries across Europe, Asia, the Middle East, and the Americas, including Italy, Australia, South Korea, and the United Arab Emirates. Founded in 2000 and headquartered in the major industrial hub of Shenzhen, the company leverages its long-standing expertise and China's manufacturing infrastructure to compete on both technological reliability and cost-effectiveness. Its market position is defined by its focused expertise in a specific, technically demanding product category, serving a global clientele from its domestic production base.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.05 billion. However, profitability was challenged, with a net loss of CNY 48.4 million and a diluted earnings per share of -CNY 0.20. Despite the negative bottom line, the company generated positive operating cash flow of CNY 61.7 million, indicating that its core operations remained cash-generative. Capital expenditures of CNY 64.6 million suggest ongoing investment in maintaining or expanding productive capacity.

Earnings Power And Capital Efficiency

The negative net income reflects pressure on the company's earnings power during the period. The positive operating cash flow, which exceeded the net loss, points to non-cash charges impacting profitability. The relationship between operating cash flow and capital expenditures indicates a modest free cash flow generation before considering changes in working capital, highlighting the capital-intensive nature of its manufacturing operations.

Balance Sheet And Financial Health

Dawei Innovation maintains a conservative financial structure, with a strong liquidity position evidenced by cash and equivalents of CNY 312.7 million. Total debt is relatively low at CNY 36.4 million, resulting in a robust net cash position. This low leverage provides significant financial flexibility and a cushion against operational challenges or market downturns, underpinning the company's overall financial stability.

Growth Trends And Dividend Policy

While specific historical growth trends are not provided, the company maintained a dividend distribution of CNY 0.021 per share despite reporting a net loss for the period. This action may signal management's confidence in its cash flow stability and commitment to shareholder returns. The international export activities mentioned in the business description represent a potential avenue for revenue diversification and growth outside the domestic Chinese market.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 4.19 billion. With a beta of 0.784, the stock has historically exhibited less volatility than the broader market, which is typical for niche industrial suppliers. The valuation reflects market expectations that incorporate the current profitability challenges but also acknowledge the company's specialized market position and strong balance sheet.

Strategic Advantages And Outlook

The company's strategic advantages lie in its deep specialization in auxiliary brake technology and its established international distribution network. The outlook will depend on its ability to navigate competitive pressures, manage costs to return to profitability, and leverage its export markets for growth. Its solid balance sheet provides a crucial advantage, allowing it to invest in product development and weather cyclical industry demands without financial distress.

Sources

Company Description and Financial Data 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