EN DE

Dareway Intelligent Technology Co (688579) Fair Value & Analysis

Technology · CN · Market cap 3.4B CNY

DI Dareway Intelligent Technology Co 688579 · SHG
Price¥8.00
Fair Value¥3.00
Upside-62.5%
Quality70/100
Watch Dareway Intelligent Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 7.4% net margin
generates free cash flow
0.58% dividend yield
Trails peers (3/13)
Narrow moat 29/100
Evidence: High Range ¥2.25 – ¥3.75 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price +4.4% over the past month.

A solid business, but screening 63% overvalued on our models.

What matters now

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥3.75). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥22.31 ¥6.80 Fair Value ¥3.00 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range ¥6.80 – ¥22.31 · fair‑value band ¥2.25 – ¥3.75 · the ¥8.00 price screens above the ¥3.00 fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Dareway Intelligent Technology Co (688579) currently trades at ¥8.00, while our model-based Fair Value estimate is ¥3.00, implying the stock looks roughly 62.5% overvalued today. The Quality Score stands at 70/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Dareway Intelligent Technology Co generated revenue of 470M CNY at a net margin of 7.4%. Revenue declined 55.9% year over year. It earns a return on equity of 2.5%. The balance sheet holds a net cash position of 213M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥2.25 (bear case) to ¥3.75 (bull case); at ¥8.00, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 42% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -63%, 688579 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income ¥2.61 ¥2.59 ¥2.34 76
Growth DCF ¥3.25 ¥4.38 ¥5.90 72
Gordon GGM ¥0.5700 ¥1.14 ¥1.72 70
All 26 models by family
DCF Models
FCF DCF ¥3.20 ¥4.46 ¥6.24 38
Owner Earnings ¥2.64 ¥3.64 ¥5.04 31
5Y Revenue Exit ¥2.31 ¥3.07 ¥4.00 39
5Y EBITDA Exit ¥2.69 ¥3.76 ¥4.97 41
5Y P/E Exit ¥2.76 ¥3.90 ¥5.04 38
10Y Revenue Exit ¥2.59 ¥3.33 ¥4.26 36
10Y EBITDA Exit ¥2.86 ¥3.80 ¥4.97 37
10Y P/E Exit ¥2.90 ¥3.89 ¥5.02 35
Earnings-Based
Graham-Dodd ¥1.02 ¥2.79 ¥3.66 54
Lynch FV ¥0.5500 ¥0.7900 ¥1.02 50
PEG = 1.0 ¥0.5500 ¥0.7900 ¥1.02 46
EPV ¥1.73 ¥1.92 ¥2.08 59
Dividend Discount
Gordon GGM ¥0.5700 ¥1.14 ¥1.72 70
DDM Multi-Stage ¥0.5700 ¥0.8800 ¥1.19 61
Multiples
P/E Multiple ¥2.25 ¥3.00 ¥3.75 63
P/S Multiple ¥1.91 ¥2.55 ¥3.19 58
P/B Multiple ¥1.91 ¥2.55 ¥3.19 55
EV/EBIT ¥2.51 ¥3.18 ¥3.84 53
EV/EBITDA ¥2.64 ¥3.35 ¥4.05 54
EV/Revenue ¥1.86 ¥2.44 ¥3.01 43
Asset-Based
NCAV (Graham) ¥1.76 ¥2.35 ¥3.51 50
Growth DCF
Growth DCF ¥3.25 ¥4.38 ¥5.90 72
Rev-Margin DCF ¥2.31 ¥3.11 ¥4.00 67
Economic Profit
Residual Income ¥2.61 ¥2.59 ¥2.34 76
ROIC Compounder ¥1.73 ¥1.92 ¥2.08 67
Growth Earnings
Growth-Adj P/E ¥1.79 ¥2.56 ¥3.33 68

Widest divergence: DCF Models (¥3.76) versus Earnings-Based (¥0.7900). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 470M CNY
Revenue growth (YoY) -55.9%
Net margin 7.4%
Return on equity 2.5%
Free cash flow 102M CNY FY2025
P/E ratio 95.3
More key figures
Operating margin -43.5%
EPS (TTM) ¥0.0900
Dividend yield 0.6%
EPS growth (YoY) -13.2%
Net cash 213M CNY FY2024

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 72 · Market factors (momentum, volatility) 21

Profitability 37
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 7
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Dareway Intelligent Technology Co., Ltd. operates as a digital technology service provider in China. The company offers smart human resources solutions, such as social insurance, human resources, employment and entrepreneurship, and labor relations; smart government services, including AI and collaborative office, and blockchain and government services; and …

Full company description

Dareway Intelligent Technology Co., Ltd. operates as a digital technology service provider in China. The company offers smart human resources solutions, such as social insurance, human resources, employment and entrepreneurship, and labor relations; smart government services, including AI and collaborative office, and blockchain and government services; and smart medical insurance solutions comprising public services, fund supervision, management, and data application. It also provides smart healthcare solutions, such as hospital core business, new retail of pharmaceuticals, hospital medical insurance refinement, and health information interconnection; and electricity consumption information collection, demand-side management, electricity consumption data analysis, and electricity user services. In addition, the company offers trust delivery platform which provides enterprises, organizations, and individuals with digital vaults; intelligent software platforms which support platforms for developing, deploying, and maintaining application software; data intelligence platform; and intelligent collaborative management and control platform. The company was formerly known as Dareway Software Co.,Ltd. and changed its name to Dareway Intelligent Technology Co., Ltd. in February 2026. Dareway Intelligent Technology Co., Ltd. was founded in 1992 and is based in Jinan, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dareway Intelligent Technology Co reported revenue of ¥520M in FY2025 versus ¥638M in FY2021, a compound −4.9%/yr. Reported net income was ¥60.1M in FY2025, compounding −12.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
520M CNY
Latest YoY
−6.2%
Avg. growth/yr (3Y)
+4.7%
Avg. growth/yr (5Y)
+1.0%
Avg. growth/yr (13Y)
+8.5%
Revenue −4.9%/yr
FY21 ¥638M
FY22 ¥454M
FY23 ¥538M
FY24 ¥555M
FY25 ¥520M
Net income −12.6%/yr
FY21 ¥103M
FY22 ¥61.9M
FY23 ¥81.2M
FY24 ¥64.1M
FY25 ¥60.1M

688579 screens 63% overvalued. Compare with SAP SE →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Dareway Intelligent Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/688579

Peer Group

Software - Application · 709 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 70 · Top 25%
Fair Value upside −63% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 7% · Above median
Operating margin (TTM) -44% · Bottom 25%
Revenue growth -56% · Bottom 25%
Dividend yield (TTM) 0.6% · Below median

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 95.3× · Pricier than 75% of peers
P/B 2.44× · Pricier than median
P/S (TTM) 7.30× · Pricier than 75% of peers
P/FCF 5.0× · Cheaper than median
EV/EBITDA 83.5× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 38
PAST 10 · sector 13
HEALTH 0 · sector 98
DIVIDEND 12 · sector 28

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Dareway Intelligent Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Dareway Intelligent Technology Co (688579) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥3.00 versus a price of ¥8.00, about −63% (overvalued).
What is the fair value of 688579?
Our model-based fair value for Dareway Intelligent Technology Co is ¥3.00 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥8.00.
What is the quality score of 688579?
Dareway Intelligent Technology Co has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Dareway Intelligent Technology Co (688579)?
Dareway Intelligent Technology Co reported trailing-twelve-month revenue of about 470M CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 688579?
The net profit margin of Dareway Intelligent Technology Co is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does Dareway Intelligent Technology Co pay a dividend?
Dareway Intelligent Technology Co currently shows a dividend yield of about 0.58% relative to its recent price (as of Jul 12, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Dareway Intelligent Technology Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.