Stock 300884 DNAKE (XIAMEN) INTELLIGENT TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dnake (Xiamen) Intelligent Technology Co., Ltd.

Equities

300884

CNE1000048N2

Communications & Networking

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-14 pm EDT 		5-day change 1st Jan Change
8.88 CNY +0.45% Intraday chart for Dnake (Xiamen) Intelligent Technology Co., Ltd. -5.03% -32.11%
Apr. 26 Dnake Intelligent Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 02 Tranche Update on Dnake Intelligent Technology Co., Ltd.'s Equity Buyback Plan announced on February 5, 2024. CI

Valuation

Fiscal Period: December 2020 2021 2022
Capitalization 1 5,242 3,460 2,475
Enterprise Value (EV) 1 4,404 2,669 1,682
P/E ratio 26.2 x 33.1 x 30.7 x
Yield 0.46% 1.04% 1.53%
Capitalization / Revenue 6.74 x 3.67 x 2.94 x
EV / Revenue 5.66 x 2.83 x 2 x
EV / EBITDA 24.3 x 26.2 x 28.7 x
EV / FCF 179 x -57.3 x 44.2 x
FCF Yield 0.56% -1.74% 2.26%
Price to Book 4.32 x 2.67 x 1.85 x
Nbr of stocks (in thousands) 252,000 252,000 252,000
Reference price 2 20.80 13.73 9.820
Announcement Date 4/14/21 4/21/22 4/21/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 381 456.6 615.1 777.9 941.7 842.3
EBITDA 1 43.96 70.2 141.7 181.4 101.9 58.67
EBIT 1 41.15 66.87 138.3 178.2 98.27 53.53
Operating Margin 10.8% 14.65% 22.48% 22.9% 10.43% 6.35%
Earnings before Tax (EBT) 1 46.26 70.23 145.3 182 116.1 84.3
Net income 1 41.38 62.98 126.5 154.3 103.5 80.22
Net margin 10.86% 13.8% 20.56% 19.84% 10.99% 9.52%
EPS 2 0.2381 0.3333 0.6714 0.7952 0.4143 0.3200
Free Cash Flow 1 11.44 -21.49 -9.036 24.58 -46.54 38.05
FCF margin 3% -4.71% -1.47% 3.16% -4.94% 4.52%
FCF Conversion (EBITDA) 26.02% - - 13.55% - 64.86%
FCF Conversion (Net income) 27.64% - - 15.93% - 47.44%
Dividend per Share - - - 0.0952 0.1429 0.1500
Announcement Date 10/25/20 10/25/20 10/25/20 4/14/21 4/21/22 4/21/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 57.6 55.3 89.5 837 790 792
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 11.4 -21.5 -9.04 24.6 -46.5 38.1
ROE (net income / shareholders' equity) 25.9% 29.2% 40.3% 19.3% 8.21% 6.09%
ROA (Net income/ Total Assets) 8.77% 10.4% 15% 9.58% 3.52% 1.81%
Assets 1 471.8 607.4 842.8 1,611 2,940 4,423
Book Value Per Share 2 1.040 1.290 2.020 4.820 5.130 5.310
Cash Flow per Share 2 0.3300 0.4000 0.6000 1.250 0.8900 1.110
Capex 1 18.3 8.67 10.3 30.2 57.5 54.5
Capex / Sales 4.8% 1.9% 1.68% 3.89% 6.11% 6.47%
Announcement Date 10/25/20 10/25/20 10/25/20 4/14/21 4/21/22 4/21/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Security & Surveillance

1st Jan change Capi.
DNAKE (XIAMEN) INTELLIGENT TECHNOLOGY CO., LTD. Stock Dnake (Xiamen) Intelligent Technology Co., Ltd.
-32.11% 306M
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD. Stock Hangzhou Hikvision Digital Technology Co., Ltd.
-4.35% 43.26B
ALLEGION PLC Stock Allegion plc
+1.53% 11.13B
ZHEJIANG DAHUA TECHNOLOGY CO., LTD. Stock Zhejiang Dahua Technology Co., Ltd.
-5.69% 7.97B
ADT INC. Stock ADT Inc.
+5.72% 6.44B
RESIDEO TECHNOLOGIES, INC. Stock Resideo Technologies, Inc.
+17.11% 3.2B
DORMAKABA HOLDING AG Stock dormakaba Holding AG
+9.36% 2.26B
TAIWAN SECOM CO., LTD. Stock Taiwan Secom Co., Ltd.
+9.40% 1.75B
NAPCO SECURITY TECHNOLOGIES, INC. Stock Napco Security Technologies, Inc.
+32.65% 1.61B
JADE BIRD FIRE CO., LTD. Stock Jade Bird Fire Co., Ltd.
+5.49% 1.54B
Security & Surveillance
  1. Stock Market
  2. Equities
  3. 300884 Stock
  4. Financials Dnake (Xiamen) Intelligent Technology Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW