Valuation Dawning Information Industry Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-07-11			5-day change	1st Jan Change
68.81 ^CNY	+1.22%		+0.22%	-4.85%

Jun. 22	Dawning Information Industry Co., Ltd.(SHSE:603019) dropped from Shanghai Stock Exchange 180 Value Index	CI
Jun. 11	Hygon to Absorb Dawning in 116-Billion-Yuan Transaction; Hygon Shares Down 4%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	49,658	40,340	32,413	57,797	105,819	100,677	-	-
Change	-	-18.77%	-19.65%	78.31%	83.09%	-4.86%	-	-
Enterprise Value (EV)	42,005	35,133	28,607	53,325	105,819	100,677	100,677	100,677
Change	-	-16.36%	-18.58%	86.4%	98.44%	-4.86%	0%	0%
P/E ratio	55.2x	35.3x	21.3x	31.6x	55.2x	39x	35x	28.8x
PBR	4.28x	3.19x	1.9x	3.1x	5.19x	4.41x	4.11x	3.73x
PEG	-	1.4x	0.6x	1.6x	11.5x	1.1x	3x	1.3x
Capitalization / Revenue	4.92x	3.61x	2.49x	4.03x	8.04x	6.33x	5.98x	5.15x
EV / Revenue	0x	0x	0x	0x	0x	6.33x	5.98x	5.15x
EV / EBITDA	0x	0x	0x	0x	0x	24.7x	23.3x	19.8x
EV / EBIT	0x	0x	0x	0x	0x	33.4x	29.4x	24.2x
EV / FCF	-	-	-	39.7x	56.8x	-	-	-
FCF Yield	-	-	-	0%	0%	-	-	-
Dividend per Share ²	0.14	0.16	0.22	0.25	0.27	0.2195	0.3158	0.35
Rate of return	0.41%	0.58%	0.99%	0.63%	0.37%	0.32%	0.46%	0.51%
EPS ²	0.62	0.78	1.04	1.25	1.31	1.763	1.968	2.393
Distribution rate	22.6%	20.5%	21.2%	20%	20.6%	12.5%	16%	14.6%
Net sales ¹	10,102	11,183	13,009	14,353	13,166	15,913	16,828	19,541
EBITDA ¹	1,376	1,816	2,432	2,806	3,137	4,082	4,320	5,096
EBIT ¹	1,055	1,408	1,896	2,176	2,290	3,010	3,420	4,156
Net income ¹	819.4	1,135	1,515	1,836	1,914	2,543	3,063	3,499
Net Debt	-7,654	-5,206	-3,806	-4,472	-	-	-	-
Reference price ²	34.23	27.57	22.14	39.49	72.32	68.81	68.81	68.81
Nbr of stocks (in thousands)	1,450,729	1,463,169	1,464,014	1,463,579	1,463,204	1,463,116	-	-
Announcement Date	3/10/21	2/22/22	2/23/23	2/24/24	2/26/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DAWNING INFORMATION INDUSTRY CO., LTD.	38.55x	-	-	0.32%	13.86B
DELL TECHNOLOGIES INC.	17.09x	1.04x	9.14x	1.6%	86.83B
SEAGATE TECHNOLOGY HOLDINGS PLC	21.87x	3.84x	15.24x	1.96%	30.67B
HEWLETT PACKARD ENTERPRISE COMPANY	96.77x	0.92x	5.77x	2.54%	27.94B
HP INC.	10.1x	0.56x	6.25x	4.52%	24.17B
ASUSTEK COMPUTER INC.	11.96x	0.57x	8.96x	5.97%	16.28B
LENOVO GROUP LIMITED	9.76x	0.17x	3.24x	4.26%	15.12B
LOGITECH INTERNATIONAL S.A.	26.49x	2.75x	18.47x	1.37%	14.16B
WISTRON CORPORATION	14.43x	0.23x	5.37x	4.02%	11.86B
HUAQIN TECHNOLOGY CO., LTD.	22.76x	0.62x	16.3x	1.21%	11.81B
Average	26.98x	1.19x	9.86x	2.78%	25.27B
Weighted average by Cap.	26.89x	1.29x	9.57x	2.48%