Subscribe

Shenzhen Das Intellitech Co., Ltd. (002421.SZ)

CNY2.94 +0.01 (+0.34%)
CN SHZ Technology Information Technology Services
Address Da Shi Intelligent Building 518057
Shenzhen, CN
CEO Bang Liu
IPO 2010-06-03
ISIN CNE100000PV9

Explore sections of this company profile

Description

Shenzhen Das Intellitech Co., Ltd. is a prominent Chinese enterprise delivering intelligent building and energy management solutions. Its diverse portfolio encompasses advanced climate control and energy-saving systems for central air conditioning, along with C3 card systems. Furthermore, the company provides a range of smart home products, security-focused access control equipment, and specialized devices for consumer engagement and attendance tracking. Beyond these individual offerings, Das Intellitech develops comprehensive software platforms, including an energy monitoring and management system tailored for urban buildings, an integrated monitoring solution for rail transit lines, and a community-wide management platform. Established in 1995, the company's headquarters are situated in Shenzhen, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY2.94 +0.01 (+0.34%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
333M
Beta
0.70
Float Shares
2.11B
Free Float %
99.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.64% -1.67% +9.67% -1.01% -0.34% +3.51% -12.98% -19.62% -15.95% -39.30% +61.20%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2.94
Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 4 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.08
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    -36.5% Q1'26: +17.9% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    -2,641.0% Q1'26: +61.2% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    -17.2% Q1'26: -15.1% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    -20.5% Q1'26: -1.5% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    -10.7% Q1'26: -0.8% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    0.0% Q1'26: +0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    -13.61× Q1'26: -89.35× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.08) × ERP
WACC = 70% × Ke + 30% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 2.94
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Dec 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
1.71B
est: 1.83B (-6.6%)
2.46B
est: 2.42B (+1.5%)
2.57B
est: 3.08B (-16.5%)
2.53B
est: 5.07B (-50.2%)
2.21B
est: 2.98B (-26.1%)
3.21B
est: 3.58B (-10.4%)
3.16B
est: 3.79B (-16.4%)
3.59B
est: 4.69B (-23.3%)
3.83B
est: 5.83B (-34.2%)
3.17B
est: 5.83B (-45.6%)
2.02B
est: 3.08B (-34.5%)
3.08B
3.08B – 3.08B
+0.0% YoY
5.07B
5.07B – 5.07B
+64.7% YoY
2.98B
2.98B – 2.98B
-41.2% YoY
3.58B
3.58B – 3.58B
+20.0% YoY
3.79B
3.79B – 3.79B
+5.7% YoY
4.69B
4.69B – 4.69B
+23.9% YoY
5.83B
5.83B – 5.83B
+24.3% YoY
EBITDA
206.95M
est: 143.90M (+43.8%)
389.05M
est: 190.15M (+104.6%)
450.09M
est: 241.93M (+86.0%)
351.90M
est: 398.45M (-11.7%)
301.16M
est: 234.46M (+28.4%)
505.89M
est: 281.45M (+79.7%)
-47.52M
est: 297.40M (-116.0%)
246.18M
est: 368.35M (-33.2%)
338.18M
est: 457.85M (-26.1%)
296.85M
est: 158.19M (+87.7%)
-200.67M
est: 83.59M (-340.1%)
83.59M
83.59M – 83.59M
+0.0% YoY
137.67M
137.67M – 137.67M
+64.7% YoY
81.01M
81.01M – 81.01M
-41.2% YoY
97.24M
97.24M – 97.24M
+20.0% YoY
102.76M
102.76M – 102.76M
+5.7% YoY
127.27M
127.27M – 127.27M
+23.9% YoY
158.19M
158.19M – 158.19M
+24.3% YoY
EBIT
177.59M
est: 56.94M (+211.9%)
329.25M
est: 75.24M (+337.6%)
394.04M
est: 95.73M (+311.6%)
288.09M
est: 157.67M (+82.7%)
199.50M
est: 92.78M (+115.0%)
386.10M
est: 111.37M (+246.7%)
-176.78M
est: 117.68M (-250.2%)
119.00M
est: 145.76M (-18.4%)
118.26M
est: 181.17M (-34.7%)
86.03M
est: -197.69M (+143.5%)
-412.82M
est: -104.46M (-295.2%)
-104.46M
-104.46M – -104.46M
+0.0% YoY
-172.04M
-172.04M – -172.04M
-64.7% YoY
-101.24M
-101.24M – -101.24M
+41.2% YoY
-121.53M
-121.53M – -121.53M
-20.0% YoY
-128.41M
-128.41M – -128.41M
-5.7% YoY
-159.05M
-159.05M – -159.05M
-23.9% YoY
-197.69M
-197.69M – -197.69M
-24.3% YoY
Net Income
152.63M
est: 205.07M (-25.6%)
275.50M
est: 297.00M (-7.2%)
311.83M
est: 403.07M (-22.6%)
216.77M
est: 403.07M (-46.2%)
-342.89M
est: 275.78M (-224.3%)
315.28M
est: 339.43M (-7.1%)
-499.66M
est: 275.78M (-281.2%)
211.77M
est: 381.85M (-44.5%)
114.78M
est: 509.14M (-77.5%)
25.88M
est: 508.94M (-94.9%)
-653.22M
est: 402.91M (-262.1%)
402.91M
402.91M – 402.91M
+0.0% YoY
402.91M
402.91M – 402.91M
+0.0% YoY
275.68M
275.68M – 275.68M
-31.6% YoY
339.29M
339.29M – 339.29M
+23.1% YoY
275.68M
275.68M – 275.68M
-18.7% YoY
381.70M
381.70M – 381.70M
+38.5% YoY
508.94M
508.94M – 508.94M
+33.3% YoY
SGA
247.68M
est: 283.89M (-12.8%)
368.81M
est: 375.12M (-1.7%)
338.63M
est: 477.27M (-29.0%)
385.30M
est: 786.05M (-51.0%)
446.97M
est: 462.55M (-3.4%)
437.75M
est: 555.24M (-21.2%)
485.92M
est: 586.71M (-17.2%)
514.43M
est: 726.68M (-29.2%)
593.05M
est: 903.24M (-34.3%)
593.90M
est: 1.08B (-45.2%)
587.58M
est: 572.87M (+2.6%)
572.87M
572.87M – 572.87M
+0.0% YoY
943.50M
943.50M – 943.50M
+64.7% YoY
555.20M
555.20M – 555.20M
-41.2% YoY
666.46M
666.46M – 666.46M
+20.0% YoY
704.23M
704.23M – 704.23M
+5.7% YoY
872.24M
872.24M – 872.24M
+23.9% YoY
1.08B
1.08B – 1.08B
+24.3% YoY
EPS
0.08
est: 0.10 (-14.3%)
0.14
est: 0.14 (+2.1%)
0.16
est: 0.19 (-14.7%)
0.11
est: 0.19 (-40.2%)
-0.18
est: 0.13 (-238.5%)
0.17
est: 0.16 (+3.6%)
-0.26
est: 0.13 (-301.8%)
0.11
est: 0.18 (-38.4%)
0.06
est: 0.24 (-77.1%)
0.01
est: 0.24 (-94.9%)
-0.31
est: 0.19 (-263.2%)
0.19
0.19 – 0.19
+0.0% YoY
0.19
0.19 – 0.19
+0.0% YoY
0.13
0.13 – 0.13
-31.6% YoY
0.16
0.16 – 0.16
+23.1% YoY
0.13
0.13 – 0.13
-18.8% YoY
0.18
0.18 – 0.18
+38.5% YoY
0.24
0.24 – 0.24
+33.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-11 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-08 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-07 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-06 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-30 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-29 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-28 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-27 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-23 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-20 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-17 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-04-16 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-215.66M
OE per share TTM
-0.10
Owner's Yield
-3.44%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
26.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 21 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Asia Pacific ETF GMF 0.01% 47.0K 0.49%
2 State Street SPDR Portfolio Emerging Markets ETF SPEM 0.01% 1.07M 0.07%
3 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 507.9K 0.06%
4 Dimensional - Emerging Markets Value ETF DFEV 0.00% 36.5K 0.46%
5 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 144.4K 0.39%
6 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 78.5K 0.29%
7 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 22.4K 0.26%
8 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 10.0K 0.48%
9 Vanguard FTSE Emerging Markets ETF VWO 0.00% 1.11M 0.06%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 57.8K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-169.8K
Shares Outstanding
2.12B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bang Liu Chairman & GM male
Chengbao Shan Deputy General Manager male
Feng Lu Deputy GM, Secretary & Non-Independent Director male
Hong Yi Deputy General Manager male
Jun Feng Su Deputy GM & Non-Independent Director male
Mao Ju Chen Head of Accounting
Peng Sheng Cheng Deputy GM & Non-Independent Director male
Tian Lang Huang Chief Financial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits