investorscraft@gmail.com

Intrinsic ValueDBG Technology Co., Ltd. (300735.SZ)

Previous Close$24.87
Intrinsic Value
Upside potential
Previous Close
$24.87

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

DBG Technology operates as a comprehensive electronics manufacturing services (EMS) provider with a global footprint, specializing in the design, development, and production of a diverse range of electronic products. The company's core revenue model is built on providing end-to-end solutions, including product design, material procurement, lean manufacturing, and logistics, primarily serving the communication and wireless, automotive, smart building, energy, industrial, and healthcare sectors. This positions DBG within the highly competitive but essential technology supply chain, acting as a critical partner for brands that outsource their manufacturing needs. Its market position is reinforced by its long-standing operational history since 1995 and its status as a subsidiary of Guanghong Investment Co., Ltd., providing a foundation of stability. The company's focus on customized electronic solutions, such as IoT devices and automation system modules, allows it to cater to specialized, high-value segments beyond standard consumer electronics, differentiating its service offering from larger, volume-focused competitors. This strategic diversification across multiple end-markets helps mitigate cyclical demand risks inherent in the consumer electronics industry.

Revenue Profitability And Efficiency

For the fiscal year, DBG Technology reported revenue of CNY 6.88 billion, against which it generated a net income of CNY 275.7 million. The company demonstrated strong cash generation, with operating cash flow reaching CNY 1.44 billion. This significant cash flow, which substantially exceeds net income, indicates efficient working capital management and high-quality earnings from its core manufacturing operations, underscoring the profitability of its service-based model.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.36, reflecting its earnings power on a per-share basis. Capital expenditure was substantial at CNY 1.14 billion, suggesting ongoing investments in production capacity and technological upgrades. The fact that operating cash flow comfortably covered these capital investments points to a self-funding business model that does not rely heavily on external financing for growth initiatives.

Balance Sheet And Financial Health

DBG maintains a robust balance sheet characterized by a strong liquidity position, with cash and equivalents of CNY 2.39 billion. This cash reserve significantly outweighs its total debt of CNY 778.3 million, indicating a very low financial leverage and a high degree of financial flexibility. This conservative capital structure provides a considerable buffer against industry downturns and supports strategic agility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.25. This payout represents a substantial portion of its earnings, signaling a shareholder-friendly policy. The high level of capital expenditure suggests a parallel focus on reinvesting for future growth, aiming to expand its manufacturing capabilities and service offerings in the evolving electronics landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.1 billion, the market valuation implies certain growth expectations relative to the company's current earnings. The exceptionally low beta of 0.029 suggests the stock has exhibited very low volatility compared to the broader market, which may reflect investor perception of it as a stable, industrial-oriented operator within the technology sector, albeit with its own unique risk profile.

Strategic Advantages And Outlook

DBG's strategic advantages lie in its integrated service model, longstanding industry presence, and diversified client base across resilient sectors like automotive and industrial. The outlook is tied to global demand for electronics and the continued trend of outsourcing manufacturing. Its strong balance sheet positions it well to navigate supply chain challenges and capitalize on opportunities in high-growth areas like IoT and automotive electronics.

Sources

Company FinancialsShenzhen Stock Exchange

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