investorscraft@gmail.com

Intrinsic ValueD&G Technology Holding Company Limited (1301.HK)

Previous CloseHK$0.34
Intrinsic Value
Upside potential
Previous Close
HK$0.34

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

D&G Technology Holding Company Limited is a specialized industrial equipment manufacturer operating within the infrastructure and construction sector. The company's core business involves the research, development, and manufacturing of asphalt mixing plants, which are essential for road construction and maintenance projects. Its revenue model is diversified across direct sales of new equipment, leasing arrangements, and the provision of high-margin aftermarket services including spare parts sales and equipment modification services. D&G Technology serves both domestic Chinese and international markets, positioning itself as a niche player in the capital goods industry. The company focuses on conventional and recycling hot-mix asphalt plants, leveraging its technical expertise to serve government infrastructure projects and private construction firms. Its market position is characterized by specialization rather than scale, competing through technological customization and service capabilities rather than mass production. The company operates in a cyclical industry tied to construction activity and government infrastructure spending patterns.

Revenue Profitability And Efficiency

The company generated HKD 370.6 million in revenue for the period, demonstrating its operational scale within the specialized equipment market. However, profitability remains challenged with net income of HKD 4.4 million, indicating thin margins in the competitive industrial equipment sector. The negative operating cash flow of HKD 87.6 million suggests potential working capital pressures or timing differences in project payments that require careful monitoring for sustainable operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0069, reflecting modest earnings generation relative to the company's capital base. The negative operating cash flow, significantly impacted by working capital movements, contrasts with the reported net income, indicating potential collection issues or inventory buildup. Capital expenditures of HKD 1.7 million appear minimal, suggesting a mature asset base requiring limited reinvestment.

Balance Sheet And Financial Health

The balance sheet shows conservative leverage with total debt of only HKD 1.3 million against cash and equivalents of HKD 48.9 million, indicating a strong liquidity position. The minimal debt level provides financial flexibility, though the negative operating cash flow warrants attention to maintain this healthy balance sheet structure. The company's financial health appears solid from a leverage perspective despite operational cash flow challenges.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.07, which significantly exceeds the diluted EPS, indicating a return of capital rather than distribution of current earnings. This dividend policy suggests management's confidence in the company's liquidity position despite the modest profitability. Growth trends appear constrained given the competitive nature of the industrial equipment market and cyclical infrastructure spending patterns.

Valuation And Market Expectations

With a market capitalization of HKD 348.2 million, the company trades at approximately 0.94 times revenue, reflecting market expectations for a specialized industrial equipment manufacturer. The low beta of 0.125 indicates relatively low correlation with broader market movements, typical for niche industrial companies. Valuation metrics suggest the market prices the company as a stable but slow-growth industrial operation.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized expertise in asphalt plant technology and its established market presence in China's infrastructure sector. The outlook remains tied to government infrastructure investment cycles and the adoption of recycling technologies in road construction. Maintaining technological innovation and cost efficiency will be critical for navigating the competitive landscape and cyclical demand patterns in the construction equipment industry.

Sources

Company annual reportHong 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