investorscraft@gmail.com

Intrinsic ValueDamon Technology Group Co.,Ltd. (688360.SS)

Previous Close$19.38
Intrinsic Value
Upside potential
Previous Close
$19.38

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

Damon Technology Group Co., Ltd. operates as a specialized manufacturer of automated logistics sorting equipment within China's industrials sector. The company generates revenue through the design, production, and sale of integrated material handling systems, including box and pallet conveyors, high-speed palletizing systems, and intelligent storage picking solutions. Its core business model centers on providing automation hardware that enhances efficiency in warehouse and distribution operations for a diverse client base. Damon Technology serves multiple end-markets, including e-commerce fulfillment, smart manufacturing, logistics, apparel, pharmaceuticals, tobacco, and retail, positioning itself as a key enabler of supply chain modernization. The company leverages its established presence since 1997 and Shanghai headquarters to maintain relationships with industrial clients seeking to upgrade their logistical infrastructure. Its market position is characterized by a focus on domestic demand for automation driven by labor cost trends and e-commerce growth, though it operates in a competitive landscape with both local and international machinery providers.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.46 billion with net income of CNY 92.5 million, reflecting a net margin of around 6.3%. Operating cash flow was robust at CNY 177.7 million, significantly exceeding capital expenditures of CNY 76.8 million, indicating healthy cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.49, demonstrating baseline earnings power. The positive operating cash flow after accounting for capital expenditures suggests the company can self-fund growth initiatives, though specific returns on invested capital metrics are not provided in the data.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 490.4 million against total debt of CNY 287.9 million. This indicates a conservative financial structure with ample cash reserves to manage obligations and potential investment opportunities.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.10714 per share. This represents a payout from earnings, signaling a commitment to shareholder returns while retaining capital for reinvestment in its automation-focused growth strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.01 billion, the company trades at a price-to-earnings multiple derived from its current earnings and share count. A beta of 0.331 suggests lower volatility compared to the broader market, which may reflect its niche industrial focus.

Strategic Advantages And Outlook

Damon Technology's strategic advantage lies in its specialization in logistics automation equipment, catering to growing e-commerce and smart manufacturing trends in China. Its established product portfolio and domestic market focus position it to benefit from ongoing industrial modernization, though it must navigate competitive and cyclical industry dynamics.

Sources

Company description and financial data provided in queryShanghai Stock Exchange filings

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