investorscraft@gmail.com

Intrinsic ValueDawning Information Industry Co., Ltd. (603019.SS)

Previous Close$89.77
Intrinsic Value
Upside potential
Previous Close
$89.77

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

Dawning Information Industry operates as a leading Chinese provider of high-performance computing infrastructure and enterprise IT solutions, specializing in servers, storage systems, and cloud computing products. The company serves domestic and international markets with a comprehensive portfolio including rack servers, blade servers, workstations, disk arrays, and specialized deep learning systems. As a subsidiary of Landsea Green Group, Dawning leverages its established market presence since 1993 to address growing demand for computational power in artificial intelligence, big data analytics, and enterprise digital transformation. The company competes in China's rapidly expanding technology hardware sector, positioning itself as a domestic alternative to international giants by offering tailored solutions for Chinese enterprises and government entities requiring secure, high-performance computing infrastructure. Its product ecosystem extends to server cabinets and cooling solutions, creating integrated offerings for data center deployments across various industries seeking robust computational capabilities.

Revenue Profitability And Efficiency

Dawning generated CNY 13.15 billion in revenue with strong profitability, achieving net income of CNY 1.91 billion, representing a healthy net margin of approximately 14.5%. The company demonstrates solid operational efficiency with operating cash flow of CNY 2.72 billion significantly exceeding net income, indicating quality earnings conversion and effective working capital management in its hardware-focused business model.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CNY 1.31, supported by robust operating cash flow generation. Capital expenditures of CNY 859.6 million reflect ongoing investments in production capacity and technological development, while maintaining disciplined capital allocation in the competitive hardware manufacturing sector.

Balance Sheet And Financial Health

Dawning maintains an exceptionally strong balance sheet with CNY 6.52 billion in cash and equivalents against minimal total debt of CNY 146.3 million, resulting in a net cash position. This conservative financial structure provides significant flexibility for strategic investments and weathers industry cyclicality while supporting ongoing operations and growth initiatives.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a dividend per share of CNY 0.27, representing a payout ratio of approximately 20.6% based on current EPS. This balanced approach combines returning capital to shareholders while retaining earnings for reinvestment in high-performance computing and cloud infrastructure expansion opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 149.5 billion, the market values Dawning at approximately 11.4 times revenue and 78 times earnings, reflecting growth expectations in China's technology hardware sector. The negative beta of -0.025 suggests the stock exhibits low correlation with broader market movements, potentially appealing to investors seeking diversification.

Strategic Advantages And Outlook

Dawning benefits from its established market position in China's growing high-performance computing sector and domestic preference for local technology providers. The company's strong cash position and technical expertise in servers and storage systems position it well to capitalize on increasing demand for AI infrastructure and cloud computing services in the Chinese market.

Sources

Company financial reportsStock exchange disclosuresMarket 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