investorscraft@gmail.com

Intrinsic ValueBeijing Dahao Technology Corp.,Ltd (603025.SS)

Previous Close$17.83
Intrinsic Value
Upside potential
Previous Close
$17.83

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

Beijing Dahao Technology operates as a specialized industrial technology company focused on the development, production, and sale of sophisticated computer control systems for sewing and needle spinning machinery. The company serves both domestic Chinese and international markets, positioning itself as a critical technology provider to the textile manufacturing equipment sector. Its core revenue model derives from the sale of proprietary computerized control systems that enhance the automation and precision of industrial sewing and textile machinery. Operating within the industrials sector, Beijing Dahao leverages its technical expertise to address the evolving needs of textile manufacturers seeking efficiency improvements through digitalization. The company has established a notable market position through its specialized focus on niche control systems, differentiating itself from broader industrial automation competitors. This strategic specialization allows Beijing Dahao to maintain technological leadership in specific textile machinery applications while building long-term customer relationships within this specialized industrial segment.

Revenue Profitability And Efficiency

The company generated CNY 2.53 billion in revenue with net income of CNY 584 million, demonstrating strong profitability margins. Operating cash flow of CNY 227 million, though substantially lower than net income, indicates solid cash generation capabilities. The moderate capital expenditures of CNY 17.8 million suggest efficient asset utilization and conservative investment approach relative to operational scale.

Earnings Power And Capital Efficiency

Beijing Dahao exhibits robust earnings power with diluted EPS of CNY 0.53, reflecting effective capital allocation and operational efficiency. The company maintains a disciplined approach to capital investments, as evidenced by modest capital expenditures relative to its cash position. This indicates a capital-light business model that generates substantial returns on invested capital.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 1.14 billion in cash and equivalents against total debt of CNY 718 million, providing ample liquidity and financial flexibility. The conservative debt level relative to cash reserves indicates a low-risk balance sheet structure capable of supporting both operational needs and strategic initiatives.

Growth Trends And Dividend Policy

Beijing Dahao demonstrates a balanced capital return policy with a dividend per share of CNY 0.35, representing a substantial payout relative to earnings. This dividend commitment, combined with the company's strong cash generation, suggests a shareholder-friendly approach while maintaining sufficient retained earnings for future growth investments and operational requirements.

Valuation And Market Expectations

With a market capitalization of CNY 18.9 billion and a beta of 1.74, the market prices Beijing Dahao with higher volatility expectations than the broader market. The valuation reflects investor expectations for growth in the industrial automation sector, particularly in specialized textile machinery controls where the company maintains technological leadership.

Strategic Advantages And Outlook

The company's specialized focus on textile machinery control systems provides competitive advantages through deep industry expertise and technological specialization. Its strong financial position supports continued R&D investment to maintain technological leadership. The outlook remains positive given the ongoing automation trends in textile manufacturing and the company's established market position in both domestic and international markets.

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