investorscraft@gmail.com

Intrinsic ValueZoneco Group Co., Ltd. (002069.SZ)

Previous Close$3.88
Intrinsic Value
Upside potential
Previous Close
$3.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zoneco Group operates as an integrated seafood enterprise specializing in the breeding, harvesting, processing, and trading of premium marine products throughout China and international markets. The company maintains a vertically integrated business model that spans the entire seafood value chain, from aquaculture operations to consumer-facing products. Its diverse portfolio includes high-value species such as scallops, abalones, sea cucumbers, and various crustaceans, alongside processed items like garlic scallops with vermicelli and breaded seafood offerings. Operating within the agricultural farm products sector, Zoneco leverages its established presence in Dalian, a major Chinese seafood hub, to source and distribute products efficiently. The company further enhances its revenue streams by providing third-party cold chain logistics services, including international refrigerated cargo transit and storage solutions, which complement its core operations. This integrated approach positions Zoneco as a significant player in China's seafood industry, catering to both domestic consumption and export markets while navigating the seasonal and regulatory complexities inherent to aquaculture and marine harvesting.

Revenue Profitability And Efficiency

Zoneco generated revenue of approximately CNY 1.58 billion for the fiscal year, though it reported a net loss of CNY 21.9 million, resulting in negative diluted EPS of CNY 0.0308. The company demonstrated positive operating cash flow of CNY 78.9 million, which exceeded its capital expenditures of CNY 33.4 million, indicating that core operations remained cash-generative despite the bottom-line challenges. This divergence between operating cash flow and net income suggests non-cash charges or working capital movements impacted profitability metrics during the period.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the net loss position. However, the positive operating cash flow suggests underlying operational viability. Capital expenditures were substantial at over CNY 33 million, indicating ongoing investment in production capacity or logistics infrastructure. The efficiency of these investments in generating future returns will be critical for improving earnings power and achieving sustainable profitability in the competitive seafood market.

Balance Sheet And Financial Health

Zoneco maintains a solid cash position of CNY 603.8 million, providing liquidity for operations and debt servicing. However, total debt stands at CNY 1.72 billion, representing a significant leverage position that warrants monitoring. The company's financial health appears manageable given its cash reserves and operating cash flow generation, though the debt load relative to its market capitalization of approximately CNY 3 billion indicates a leveraged capital structure that could constrain financial flexibility.

Growth Trends And Dividend Policy

The company did not pay dividends during the period, consistent with its net loss position and likely reflecting a priority on preserving capital for operational needs and debt management. Growth trends appear mixed, with revenue generation showing activity but profitability challenges persisting. The capital expenditure level suggests ongoing investment in business expansion or efficiency improvements, though the current financial performance indicates these investments have yet to translate into bottom-line growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3 billion, the market appears to be valuing Zoneco at roughly 1.9 times revenue, reflecting expectations for future recovery or growth potential despite current profitability challenges. The beta of 0.606 suggests lower volatility compared to the broader market, potentially indicating investor perception of the company as a defensive play within the consumer staples sector, though the seafood industry's inherent cyclicality remains a factor.

Strategic Advantages And Outlook

Zoneco's strategic advantages lie in its vertical integration across the seafood value chain and its complementary cold chain logistics services, which provide operational synergies and revenue diversification. The outlook remains challenging given current profitability pressures, but the company's established market position, diverse product portfolio, and logistics capabilities provide foundational strengths. Success will depend on improving operational efficiency, managing debt levels, and navigating commodity price fluctuations and regulatory requirements in the seafood industry.

Sources

Company financial statementsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount