Valuation Dawning Information Industry Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-20			5-day change	1st Jan Change
91.04 ^CNY	+3.58%		-15.31%	+6.31%

Jul. 14	Dawning Information Industry Offers 8 Billion Yuan Convertible Bonds	MT
Jul. 12	Dawning Information Industry Proposes Convertible Bond Issue for AI, Storage Push	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,340	32,413	57,797	105,819	125,301	133,202	-	-
Change	-	-19.65%	78.31%	83.09%	18.41%	6.31%	-	-
Enterprise Value (EV)	35,133	28,607	53,325	105,819	125,301	133,202	133,202	133,202
Change	-	-18.58%	86.4%	98.44%	18.41%	6.31%	0%	0%
P/E	35.3x	21.3x	31.6x	55.2x	57.5x	49.8x	40.4x	34.9x
PBR	3.19x	1.9x	3.1x	5.19x	5.64x	5.46x	4.91x	4.38x
PEG	-	0.6x	1.6x	11.5x	4.2x	2.2x	1.8x	2.2x
Capitalization / Revenue	3.61x	2.49x	4.03x	8.04x	8.37x	7.67x	6.66x	5.71x
EV / Revenue	0x	0x	0x	0x	0x	7.67x	6.66x	5.71x
EV / EBITDA	0x	0x	0x	0x	0x	34.6x	28.1x	24.5x
EV / EBIT	0x	0x	0x	0x	0x	42.7x	34.5x	30x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.16	0.22	0.25	0.27	0.38	0.4475	0.5141	0.3608
Rate of return	0.58%	0.99%	0.63%	0.37%	0.44%	0.49%	0.56%	0.4%
EPS ²	0.78	1.04	1.25	1.31	1.49	1.829	2.251	2.61
Distribution rate	20.5%	21.2%	20%	20.6%	25.5%	24.5%	22.8%	13.8%
Net sales ¹	11,183	13,009	14,353	13,166	14,964	17,377	19,988	23,314
EBITDA ¹	1,816	2,432	2,806	3,137	3,434	3,846	4,742	5,431
EBIT ¹	1,408	1,896	2,176	2,290	2,494	3,123	3,859	4,440
Net income ¹	1,135	1,515	1,836	1,914	2,176	2,676	3,294	3,820
Net Debt	-5,206	-3,806	-4,472	-	-	-	-	-
Reference price ²	27.57	22.14	39.49	72.32	85.64	91.04	91.04	91.04
Nbr of stocks (in thousands)	1,463,169	1,464,014	1,463,579	1,463,204	1,463,116	1,463,116	-	-
Announcement Date	2/22/22	2/23/23	2/24/24	2/26/25	4/14/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAWNING INFORMATION INDUSTRY CO., LTD.	48.06x	-	-	0.51%	18.97B
DELL TECHNOLOGIES INC.	23.27x	1.6x	14.86x	0.63%	256B
SEAGATE TECHNOLOGY HOLDINGS PLC	60.22x	14.95x	40.64x	0.37%	178B
HEWLETT PACKARD ENTERPRISE COMPANY	20.79x	1.67x	8.77x	1.24%	60.68B
LENOVO GROUP LIMITED	14.8x	0.31x	5.72x	2.24%	33.89B
ASIA VITAL COMPONENTS CO., LTD.	22.8x	3.7x	14.3x	1.75%	26.62B
KING SLIDE WORKS CO., LTD.	39.51x	21.54x	29.88x	1.32%	23.2B
HP INC.	10.96x	0.48x	5.92x	4.83%	22.72B
TD SYNNEX CORPORATION	15.27x	0.29x	8.53x	0.79%	19.4B
ASUSTEK COMPUTER INC.	12.78x	0.49x	9.76x	5.6%	16.04B
Average	26.85x	5.00x	15.38x	1.93%	65.58B
Weighted average by Cap.	32.99x	5.98x	20.89x	1.04%