investorscraft@gmail.com

Intrinsic ValueDareway Software Co.,Ltd. (688579.SS)

Previous Close$12.06
Intrinsic Value
Upside potential
Previous Close
$12.06

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

Dareway Software Co., Ltd. is a specialized enterprise software provider operating primarily within China's technology sector. The company's core revenue model is built on developing and licensing proprietary software solutions, supplemented by system integration services. Its product portfolio is strategically focused on two key verticals: smart power applications, including energy and electricity management systems, and human resources and social security platforms, which encompass insurance, labor employment, and public service solutions. This dual focus positions Dareway at the intersection of industrial digitalization and public sector modernization, two areas of significant government investment and policy support in China. The company leverages its deep domain expertise and long-standing presence, having been founded in 1992, to secure contracts with large institutional clients in these regulated industries. Its offerings, which also include big data management, IT service management, and disaster recovery solutions, are designed to address complex, mission-critical operational needs, creating high switching costs and fostering long-term customer relationships. This established market position, combined with its specialized knowledge, provides a defensible competitive moat against larger, generalized software firms.

Revenue Profitability And Efficiency

For the fiscal period, Dareway reported revenue of CNY 554.6 million and a net income of CNY 64.1 million, translating to a healthy net profit margin of approximately 11.6%. The company demonstrated solid cash generation, with operating cash flow of CNY 72.8 million significantly exceeding its net income, indicating high-quality earnings and efficient working capital management.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.16, reflecting its earnings power on a per-share basis. Capital expenditures were a modest CNY -7.1 million, suggesting a capital-light business model that does not require significant ongoing investment to maintain its software assets, thereby supporting strong returns on invested capital.

Balance Sheet And Financial Health

Dareway maintains a robust balance sheet characterized by a substantial cash position of CNY 212.6 million and minimal total debt of just CNY 4.8 million. This results in a significant net cash position, providing ample liquidity for operations, strategic initiatives, and resilience against economic downturns, underscoring its financial stability.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.065. This payout, combined with its strong cash generation and minimal debt, indicates a commitment to returning capital to shareholders while retaining sufficient funds to support organic growth and potential future investments in its software portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.88 billion, the market values the company at a significant premium to its book value, reflecting expectations for future growth in its specialized software niches. A beta of 1.16 indicates that the stock has exhibited higher volatility than the broader market.

Strategic Advantages And Outlook

Dareway's strategic advantages are rooted in its deep domain expertise in regulated verticals like power and social security, fostering long-term client relationships and high switching costs. Its outlook is tied to continued digitalization trends in Chinese industry and public services, though it remains subject to domestic economic conditions and government IT spending priorities.

Sources

Company DescriptionProvided Financial 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