DUS
ConsumerValuation Breakdown
A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.
Valuation Track Record
Retroactive intrinsic value vs actual close price — DUS
Earnings Quality
Fiscal year 2024
Financial Forensics
Beneish M-Score · 2023
DUS exhibits significant red flags indicating potential earnings manipulation, as evidenced by a Beneish M-Score of 2.3014, well above the manipulation threshold of -1.78. The earnings quality score of 37.4/100 further highlights concerns regarding revenue recognition and cash conversion.
- Beneish M-Score of 2.3014 indicates likely earnings manipulation.
- Earnings Quality Score of 37.4/100 suggests poor revenue recognition and cash conversion.
- GMI of 4.1756 indicates a significant increase in gross margin, which may be unsustainable.
- DSRI of 0.8197 suggests that accounts receivable are growing slower than revenue, which is a positive sign.
- SGI of 1.0506 indicates modest revenue growth, which could be a positive signal if sustainable.
The high ownership concentration with 73.8% held by a state entity raises concerns about governance and potential conflicts of interest, particularly in the context of SOE mandates.
Investors should exercise caution and consider conducting further due diligence on DUS, particularly focusing on cash flow statements and revenue recognition practices before making investment decisions.
Generated by AI based on quantitative data. Not financial advice.
Quantitative Scores
Key Ratios
Company Overview
// OWNERSHIP_NETWORK
> mapping common ownership for DUS — hover nodes for intel, click to navigate