Subscribe

Dayu Irrigation Group Co.,Ltd. (300021.SZ)

CNY3.89 +0.01 (+0.26%)
CN SHZ Utilities Regulated Water
Address F33-35, BLD No. B, Courtyard
Beijing, CN
CEO Yongsheng Xie
Website dyjs.com
IPO 2009-10-30
ISIN CNE100000GL9

Explore sections of this company profile

Description

Dayu Irrigation Group Co., Ltd., established in Beijing, China in 1999, is a prominent entity specializing in the production and global distribution of water-saving irrigation equipment. Its diverse product range encompasses drip tapes, PVC and PE pipes, their corresponding fittings, dippers, drip arrows, micro sprinklers, and advanced irrigation systems like center pivot, linear/lateral, and hose reel technologies. The company also supplies PVC and PE layflat hoses, rain hoses, iron and plastic filters, and fertilization apparatus. Beyond its manufacturing arm, Dayu delivers comprehensive services, addressing agricultural water conservation, urban and rural water provision, wastewater treatment, intelligent water management, water system connectivity, and ecological water body restoration. These services cover the full spectrum of project development, from initial planning and design to investment, construction, operation, ongoing management, and maintenance. Dayu maintains a significant international presence, operating across numerous countries including China, the United States, Mexico, various African nations (such as South Africa, Ethiopia, Egypt), Asian countries (like India, Vietnam), Russia, and many others. The company adopted its current name in November 2022, previously operating as Dayu Water-saving Group Co., Ltd.

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
CNY3.89 +0.01 (+0.26%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
36M
Beta
0.54
Float Shares
845.58M
Free Float %
100.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.04% -2.91% -11.09% -19.96% -16.46% -12.83% -16.46% -21.83% -19.80% -44.92% +25.31%
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
3.89
Ratings Trend (MoM) 100% Bullish
Rating 2025-01 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.95
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
2 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Water: +6.5%
    -14.1% Q1'26: +10.8% (vs Q1'25)
  • EPS growth Regulated Water: +7.9%
    -43.2% Q1'26: -1.0% (vs Q1'25)
  • FCF margin FCF growth · Regulated Water: +32.9%
    -13.6% Q1'26: -70.6% (vs Q1'25)
  • EBIT margin Regulated Water: +27.3%
    +5.1% Q1'26: +6.8% (vs Q1'25)
  • ROIC Regulated Water: +4.5%
    +3.5% Q1'26: +2.8% (vs Q1'25)
  • Share dilution Regulated Water: +0.0%
    +6.2% Q1'26: +19.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Regulated Water: 3.43×
    8.42× Q1'26: 16.05× (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 (0.54) × ERP
WACC = 61% × Ke + 39% × Kd (4.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 3.89
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 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
1.16B
est: 1.79B (-35.3%)
1.03B
est: 1.45B (-29.0%)
1.28B
est: 1.70B (-24.5%)
1.78B
est: 1.80B (-1.0%)
2.17B
est: 2.38B (-8.8%)
2.02B
est: 3.38B (-40.3%)
4.77B
est.
3.52B
est: 4.72B (-25.5%)
3.45B
est: 4.69B (-26.4%)
3.40B
est: 4.69B (-27.5%)
4.38B
est: 4.57B (-4.1%)
3.76B
est: 5.67B (-33.7%)
6.56B
6.56B – 6.56B
+15.6% YoY
EBITDA
157.46M
est: 154.89M (+1.7%)
133.30M
est: 125.33M (+6.4%)
188.22M
est: 147.11M (+27.9%)
245.37M
est: 155.41M (+57.9%)
289.41M
est: 205.37M (+40.9%)
256.83M
est: 291.97M (-12.0%)
412.20M
est.
334.68M
est: 407.80M (-17.9%)
245.76M
est: 405.55M (-39.4%)
271.96M
est: 405.55M (-32.9%)
306.55M
est: 355.87M (-13.9%)
276.14M
est: 442.01M (-37.5%)
511.00M
511.00M – 511.00M
+15.6% YoY
EBIT
134.18M
est: 124.94M (+7.4%)
108.84M
est: 101.09M (+7.7%)
164.40M
est: 118.66M (+38.5%)
218.25M
est: 125.35M (+74.1%)
257.58M
est: 165.65M (+55.5%)
224.96M
est: 235.51M (-4.5%)
332.49M
est.
291.34M
est: 328.93M (-11.4%)
191.52M
est: 327.12M (-41.5%)
228.09M
est: 327.12M (-30.3%)
260.54M
est: 288.55M (-9.7%)
192.29M
est: 358.39M (-46.3%)
414.33M
414.33M – 414.33M
+15.6% YoY
Net Income
61.39M
est: 154.37M (-60.2%)
60.49M
est: 78.90M (-23.3%)
95.44M
est: 122.64M (-22.2%)
100.20M
est: 128.64M (-22.1%)
129.43M
est: 197.25M (-34.4%)
98.77M
est: 308.73M (-68.0%)
454.52M
est.
135.30M
est: 180.09M (-24.9%)
50.14M
est: 162.94M (-69.2%)
97.70M
est: 162.94M (-40.0%)
81.13M
est: 100.17M (-19.0%)
48.90M
est: 182.12M (-73.2%)
236.76M
236.76M – 236.76M
+30.0% YoY
SGA
142.95M
est: 95.56M (+49.6%)
152.52M
est: 77.32M (+97.2%)
164.32M
est: 90.76M (+81.0%)
214.11M
est: 95.88M (+123.3%)
238.45M
est: 126.70M (+88.2%)
247.29M
est: 180.14M (+37.3%)
254.32M
est.
361.72M
est: 251.60M (+43.8%)
382.65M
est: 250.21M (+52.9%)
405.15M
est: 250.21M (+61.9%)
416.59M
est: 425.06M (-2.0%)
141.30M
est: 527.95M (-73.2%)
610.36M
610.36M – 610.36M
+15.6% YoY
EPS
0.09
est: 0.18 (-51.1%)
0.08
est: 0.09 (-13.0%)
0.12
est: 0.14 (-16.1%)
0.13
est: 0.15 (-13.3%)
0.16
est: 0.23 (-30.4%)
0.12
est: 0.36 (-66.7%)
0.53
est.
0.17
est: 0.21 (-19.0%)
0.06
est: 0.19 (-68.9%)
0.11
est: 0.19 (-42.1%)
0.10
est: 0.11 (-13.3%)
0.05
est: 0.20 (-73.1%)
0.26
0.26 – 0.26
+30.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-28 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-27 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-26 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-25 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-22 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-21 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-20 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-19 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-18 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-15 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-14 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-13 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-12 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-11 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-08 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-07 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-05-06 C 2/5 1/5 1/5 2/5 3/5 1/5 3/5
2026-04-30 C 2/5 1/5 1/5 3/5 2/5 1/5 3/5
2026-04-29 C 2/5 1/5 1/5 3/5 2/5 1/5 3/5
2026-04-28 C 2/5 1/5 1/5 3/5 2/5 1/5 3/5
2026-04-27 C 2/5 1/5 1/5 4/5 2/5 1/5 1/5
2026-04-24 C+ 2/5 1/5 1/5 4/5 2/5 1/5 3/5
2026-04-23 C+ 2/5 1/5 1/5 4/5 2/5 1/5 3/5
2026-04-22 C+ 2/5 1/5 1/5 4/5 2/5 1/5 3/5
2026-04-21 C+ 2/5 1/5 1/5 4/5 2/5 1/5 3/5
2026-04-20 C+ 2/5 1/5 1/5 4/5 2/5 1/5 3/5
2026-04-17 C+ 2/5 1/5 1/5 4/5 2/5 1/5 3/5
2026-04-16 C+ 2/5 1/5 1/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-597.86M
OE per share TTM
-0.64
Owner's Yield
-14.64%
Maintenance CapEx ratio
115.92%
Maint CapEx / Avg PPE
17.9%

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

This company is not held by any ETF in our universe.

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
68.8K
Shares Outstanding
845.63M

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
Jing Chen Non-Independent Director, Board Secretary & Vice President male
Jing Cui Senior Vice President female
Jinyan Song Vice President & Chief Financial Officer male
Liqun Yan Executive Vice President & Non-Independent Director male
Ying Tao Vice President female
Yongsheng Xie GM & Director male
Zhanyi Gao Chief Scientific Officer and Dean of Research Institute 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