investorscraft@gmail.com

Intrinsic ValueZanyu Technology Group Co., Ltd. (002637.SZ)

Previous Close$14.37
Intrinsic Value
Upside potential
Previous Close
$14.37

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

Zanyu Technology Group operates as a specialized chemical producer focused on surfactants and oleo chemicals, serving diverse industrial applications across China and international markets. The company's core revenue model centers on manufacturing and selling a comprehensive portfolio of chemical products including various esters, sulfonates, sulfates, and betaines used in consumer goods, textiles, and leather processing. Within China's competitive basic materials sector, Zanyu leverages its long-established manufacturing expertise dating back to 1965 to maintain relevance across multiple industrial value chains. The company has strategically expanded beyond pure chemical production to include third-party testing services for food safety and environmental monitoring, creating additional revenue streams while enhancing customer integration. Zanyu's market position reflects its role as a domestic specialist in surfactant chemistry, competing against both large petrochemical conglomerates and specialized chemical producers through product diversification and technical service capabilities. The company's headquarters in Hangzhou positions it within one of China's key industrial regions, facilitating access to manufacturing clusters and export channels.

Revenue Profitability And Efficiency

Zanyu Technology generated approximately CNY 10.8 billion in revenue for the fiscal year, achieving net income of CNY 135 million. The company's operating cash flow of CNY 321 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 217 million suggest ongoing investment in production capacity and technological upgrades, though the ratio of capital spending to operating cash flow indicates moderate reinvestment requirements for maintaining competitive positioning in the chemical manufacturing sector.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.29, reflecting modest but positive earnings generation relative to its asset base. The substantial gap between revenue and net income suggests operating margins are compressed, likely due to competitive pricing pressures and raw material cost volatility characteristic of the chemical industry. Zanyu's capital efficiency appears constrained by the capital-intensive nature of chemical production, though its positive operating cash flow demonstrates fundamental operational viability despite margin challenges.

Balance Sheet And Financial Health

Zanyu maintains CNY 335 million in cash against total debt of CNY 2.23 billion, indicating a leveraged financial structure common in capital-intensive industries. The debt level relative to the company's market capitalization of approximately CNY 5.23 billion suggests moderate financial risk, though the limited cash cushion warrants attention to liquidity management. The balance sheet structure reflects the working capital requirements and fixed asset investments typical of chemical manufacturing operations with significant inventory and receivables cycles.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.12, representing a payout ratio of approximately 41% based on reported EPS. This dividend policy indicates management's confidence in sustainable cash generation despite the cyclical nature of the chemical industry. Growth trends appear tempered by industry conditions, with the company focusing on maintaining market position rather than aggressive expansion, as evidenced by measured capital expenditure levels relative to operating scale.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.23 billion, Zanyu trades at a price-to-earnings multiple that reflects market expectations for stable but modest growth in the specialty chemicals sector. The beta of 0.456 indicates lower volatility than the broader market, suggesting investors perceive the company as relatively defensive within the basic materials space. Valuation metrics likely incorporate expectations for gradual margin improvement and steady demand from downstream industrial customers.

Strategic Advantages And Outlook

Zanyu's strategic advantages include its long-established presence in China's chemical sector, diversified product portfolio, and integrated service offerings that enhance customer stickiness. The company's outlook is tied to industrial demand cycles and its ability to navigate raw material cost fluctuations while maintaining technological relevance. Expansion of testing services represents a strategic diversification beyond traditional chemical manufacturing, potentially providing more stable revenue streams amid industry volatility.

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