investorscraft@gmail.com

Intrinsic ValueDuoLun Technology Corporation Ltd. (603528.SS)

Previous Close$9.59
Intrinsic Value
Upside potential
Previous Close
$9.59

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

DuoLun Technology Corporation Ltd. operates as a specialized software developer focused on China's driver education and traffic management sectors. The company generates revenue through the development and implementation of intelligent training systems, driving examination platforms, and comprehensive traffic safety solutions for government agencies and driving schools. Its core offerings include smart driving test systems, wisdom driving platforms, and integrated smart transportation solutions that serve the public security and traffic management ecosystems. DuoLun has established a niche position within China's regulatory technology landscape, leveraging its long-standing industry presence since 1995 to develop specialized software that addresses specific regulatory requirements in driver certification and traffic management. The company's market position is strengthened by its deep understanding of China's transportation regulations and its ability to provide tailored technological solutions that align with governmental standards and infrastructure needs.

Revenue Profitability And Efficiency

The company reported revenue of CNY 522.6 million with modest net income of CNY 6.3 million, indicating thin profit margins in the current fiscal period. Operating cash flow of CNY 50.9 million suggests reasonable cash generation from core operations, though capital expenditures of CNY 46.9 million represent significant reinvestment requirements. The diluted EPS of CNY 0.009 reflects the challenging profitability environment despite substantial revenue generation.

Earnings Power And Capital Efficiency

DuoLun demonstrates limited earnings power with minimal net income relative to its revenue base, indicating potential margin pressures or competitive challenges. The company maintains substantial cash reserves of CNY 676.0 million against modest total debt of CNY 43.3 million, suggesting conservative financial management. Capital expenditure levels nearly match operating cash flow, indicating aggressive investment in business development and technological infrastructure.

Balance Sheet And Financial Health

The balance sheet shows exceptional liquidity with cash and equivalents representing approximately 104% of annual revenue. Total debt remains minimal at CNY 43.3 million, resulting in a strong net cash position. This conservative financial structure provides significant flexibility for strategic investments or weathering market downturns, though it may indicate underutilization of capital for growth opportunities.

Growth Trends And Dividend Policy

Despite modest current profitability, the company maintains a dividend policy with CNY 0.05 per share distribution, suggesting management's commitment to shareholder returns. The significant capital expenditure program indicates focus on future growth initiatives rather than immediate profit maximization. The company's positioning in smart transportation and government-facing solutions provides exposure to China's ongoing infrastructure modernization trends.

Valuation And Market Expectations

With a market capitalization of CNY 6.45 billion, the company trades at approximately 12.3 times revenue, reflecting market expectations for future growth in China's smart transportation sector. The low beta of 0.313 suggests relative insulation from broader market volatility, possibly due to its specialized government-facing business model and regulatory-driven revenue streams.

Strategic Advantages And Outlook

DuoLun's long-established presence since 1995 provides deep institutional knowledge of China's transportation regulations and government procurement processes. Its specialization in driver training and examination systems creates regulatory moats and recurring revenue opportunities. The outlook depends on continued government investment in smart transportation infrastructure and the company's ability to expand its solution offerings beyond current niche applications.

Sources

Company financial statementsStock exchange disclosuresCompany description data

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