investorscraft@gmail.com

Intrinsic ValueDnake (Xiamen) Intelligent Technology Co., Ltd. (300884.SZ)

Previous Close$15.45
Intrinsic Value
Upside potential
Previous Close
$15.45

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

Dnake (Xiamen) Intelligent Technology Co., Ltd. operates as a specialized manufacturer and developer in the global security and smart community solutions sector, focusing primarily on video intercom systems and integrated access control technologies. The company's core revenue model is built upon the research, development, and direct sales of a comprehensive product portfolio that includes SIP and Android-based video door phones, analogue video intercom units, wireless video doorbells, and complementary smart home devices. Operating within the competitive electrical equipment and industrial components landscape, Dnake serves a worldwide customer base from its manufacturing base in Xiamen, China, positioning itself as a solutions provider for residential, commercial, and community security applications. The company's market position is defined by its vertical integration from R&D to manufacturing, allowing it to offer technologically advanced products at competitive price points while catering to the growing demand for intelligent building management systems. Dnake's strategic focus on smart community systems reflects the broader industry trend toward interconnected security and convenience features in modern urban development projects, targeting both new construction and retrofit markets across diverse geographic regions.

Revenue Profitability And Efficiency

Dnake reported revenue of approximately CNY 720 million for the period, but experienced a net loss of CNY 12.9 million, indicating margin pressure within its competitive market segment. The company generated negative operating cash flow of CNY 11.3 million while maintaining substantial capital expenditures of CNY 48.3 million, reflecting ongoing investments in production capacity and technological development despite current profitability challenges. This financial performance suggests the company is prioritizing growth initiatives over short-term earnings.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at negative CNY 0.05, demonstrating current challenges in translating revenue into bottom-line profitability. Significant capital investment activity, evidenced by the substantial capital expenditures relative to operating cash flow, indicates Dnake is deploying resources toward long-term capacity building rather than immediate returns. This strategic allocation suggests management is betting on future market expansion despite present earnings weakness.

Balance Sheet And Financial Health

Dnake maintains a strong liquidity position with cash and equivalents of CNY 348 million, providing substantial operational flexibility. The company's total debt of approximately CNY 38 million represents a conservative leverage profile, with minimal debt relative to its cash reserves. This financial structure supports continued investment in growth initiatives while weathering current profitability challenges without significant financial stress.

Growth Trends And Dividend Policy

Despite reporting a net loss for the period, Dnake maintained a dividend payment of CNY 0.40 per share, indicating management's confidence in the company's cash position and commitment to shareholder returns. The contrast between negative earnings and continued dividend distribution suggests the company views current challenges as temporary while maintaining its capital return policy. This approach balances shareholder interests with ongoing investments in the business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.41 billion, the market appears to be valuing Dnake at a significant premium to its current revenue base, suggesting expectations for future growth and profitability recovery. The company's beta of 0.576 indicates lower volatility compared to the broader market, potentially reflecting investor perception of its stable niche market position despite current earnings challenges.

Strategic Advantages And Outlook

Dnake's vertically integrated business model, combining R&D capabilities with manufacturing expertise, provides competitive advantages in product development and cost management. The company's focus on smart community systems positions it to benefit from global urbanization trends and increasing demand for integrated security solutions. However, current profitability challenges require careful navigation of competitive pressures and efficient allocation of substantial cash resources to drive sustainable growth.

Sources

Company financial reportsShenzhen Stock 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