investorscraft@gmail.com

Intrinsic ValueZhejiang NetSun Co., Ltd. (002095.SZ)

Previous Close$18.40
Intrinsic Value
Upside potential
Previous Close
$18.40

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

Zhejiang NetSun Co., Ltd. operates as a specialized internet information and e-commerce service provider focused on China's industrial sector. The company's core revenue model centers on operating vertical B2B platforms, including chemnet.com.cn, toocle.cn, toocle.com, and 100ppi.com, which facilitate business connections and transactions primarily in the chemical industry. These platforms generate income through membership fees, advertising, and transaction-based services, positioning Netsun as a niche player in enterprise application software development. The company leverages its long-standing presence since 1997 to serve Chinese businesses seeking specialized industrial supply chain solutions. Netsun occupies a specific segment within China's competitive technology landscape, differentiating itself through domain expertise in chemical and industrial e-commerce rather than competing with broad-based internet giants. Its market position is characterized by deep vertical integration within specific industrial sectors, relying on recurring client relationships rather than mass-market scale.

Revenue Profitability And Efficiency

For FY 2024, Netsun reported revenue of approximately CNY 565 million but experienced a net loss of CNY 22.8 million, indicating profitability challenges. The negative operating cash flow of CNY 67.6 million, significantly exceeding the net loss, suggests potential working capital pressures or timing differences in cash collections. Capital expenditures remained minimal at CNY 148 thousand, reflecting a capital-light business model typical of internet platform companies.

Earnings Power And Capital Efficiency

The company's earnings power was constrained in the reporting period, with diluted EPS of -CNY 0.09. The negative cash flow from operations raises questions about the sustainability of current operations without external funding. The minimal capital expenditure indicates that Netsun's business model does not require significant ongoing investment in physical assets, focusing instead on platform maintenance and development.

Balance Sheet And Financial Health

Netsun maintains a relatively strong liquidity position with cash and equivalents of CNY 450.6 million against total debt of CNY 28.2 million, providing a substantial cash buffer. The low debt level suggests conservative financial management, though the negative operating cash flow warrants monitoring for potential liquidity constraints if sustained over multiple periods.

Growth Trends And Dividend Policy

Despite the current loss position, Netsun maintained a dividend payment of CNY 0.05 per share, indicating management's commitment to shareholder returns. The company's growth trajectory appears challenged based on the reported financial performance, though its long-established market presence provides a foundation for potential recovery. The dividend payout during a loss period may signal confidence in future profitability or utilization of accumulated reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.23 billion, the market appears to be valuing Netsun at a significant premium to its current revenue base, potentially reflecting expectations of future growth or strategic value. The exceptionally low beta of 0.07 suggests the stock demonstrates low correlation with broader market movements, possibly due to its niche focus and limited trading liquidity.

Strategic Advantages And Outlook

Netsun's strategic advantage lies in its specialized industrial e-commerce platforms and long-term industry relationships. The outlook remains uncertain given the current unprofitability, though the company's strong cash position provides runway for strategic adjustments. Success will likely depend on improving monetization of its platform services and adapting to evolving digital commerce trends in China's industrial sectors.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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