investorscraft@gmail.com

Intrinsic ValueZhejiang Dahua Technology Co., Ltd. (002236.SZ)

Previous Close$18.96
Intrinsic Value
Upside potential
Previous Close
$18.96

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

Zhejiang Dahua Technology operates as a comprehensive provider in the global security video surveillance industry, offering an extensive portfolio of hardware and software solutions. The company generates revenue through the development, manufacturing, and sale of a diverse range of products including network cameras, HDCVI cameras, PTZ systems, thermal imaging devices, video intercoms, access control systems, and advanced video management platforms. Its business model is built on serving a broad client base across critical sectors such as government, transportation, banking and finance, retail, and critical infrastructure, providing integrated security ecosystems rather than standalone products. Dahua Technology maintains a strong market position as one of the world's leading security solution providers, competing globally with a focus on technological innovation, particularly in artificial intelligence and video analytics. The company leverages its extensive R&D capabilities to develop proprietary technologies that differentiate its offerings in a highly competitive market. Its comprehensive product suite allows for cross-selling opportunities and creates significant barriers to entry through technological sophistication and system integration requirements. The industrial security sector demands reliable, scalable solutions, and Dahua has established itself as a trusted partner for large-scale projects requiring robust surveillance infrastructure.

Revenue Profitability And Efficiency

Dahua Technology reported revenue of CNY 32.2 billion for FY 2024, demonstrating substantial scale in the security solutions market. The company achieved net income of CNY 2.9 billion, translating to a net margin of approximately 9%, reflecting competitive industry dynamics. Operating cash flow generation was solid at CNY 2.7 billion, though capital expenditures of CNY 907 million indicate ongoing investment in production capacity and technological infrastructure to maintain market position.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.90 reflects its earnings capacity relative to its shareholder base. Dahua maintains significant cash reserves of CNY 11.2 billion against modest total debt of CNY 1.1 billion, indicating strong financial flexibility. The substantial cash position relative to debt suggests conservative financial management and capacity for strategic investments or weathering industry cycles without liquidity concerns.

Balance Sheet And Financial Health

Dahua's balance sheet exhibits exceptional strength with cash and equivalents representing approximately 35% of its market capitalization. The minimal debt level results in a negligible debt-to-equity ratio, providing significant financial stability. This conservative capital structure positions the company to navigate market volatility and pursue growth opportunities without financial constraint, while maintaining ample liquidity for operational needs and strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.642, representing a payout ratio of approximately 71% based on FY 2024 earnings. This substantial distribution indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders. The dividend policy complements the company's growth strategy, balancing reinvestment needs with investor returns in a mature but evolving industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 59.9 billion, Dahua trades at a P/E ratio of around 20.6x based on FY 2024 earnings. The beta of 0.599 suggests lower volatility compared to the broader market, potentially reflecting the defensive nature of the security industry. Market valuation appears to incorporate expectations for steady growth in the global security surveillance market amid increasing demand for advanced monitoring solutions.

Strategic Advantages And Outlook

Dahua's strategic advantages include its comprehensive product ecosystem, strong R&D capabilities, and global distribution network. The company is well-positioned to benefit from increasing security spending worldwide, particularly in AI-enabled surveillance and smart city initiatives. Ongoing technological innovation and expansion into emerging applications should support long-term growth, though competitive pressures and geopolitical factors remain key considerations for future performance in the global security market.

Sources

Company Financial ReportsStock 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