investorscraft@gmail.com

Intrinsic ValueZhejiang Dragon Technology Co., Ltd. (603004.SS)

Previous Close$24.24
Intrinsic Value
Upside potential
Previous Close
$24.24

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 Dragon Technology operates as a specialized fine chemicals manufacturer in China's competitive basic materials sector, focusing on high-value functional ingredients for cosmetics and industrial applications. The company generates revenue through the research, development, and production of sophisticated chemical compounds that serve as raw materials for beauty products and specialized engineering materials. Its market position is built on technical expertise developed since 1989, serving domestic Chinese manufacturers with tailored chemical solutions that require precise formulation and consistent quality. The company maintains a niche presence within the broader chemical industry by concentrating on higher-margin specialty products rather than commodity chemicals, leveraging its subsidiary relationship with Zhejiang Dinglong New Materials for operational synergies. This strategic focus allows Dragon Technology to compete in segments where technical capability and product purity are critical differentiators rather than competing solely on price in saturated markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 700 million with strong net income of CNY 163 million, indicating healthy profitability margins. Operating cash flow of CNY 202 million significantly exceeded capital expenditures, demonstrating efficient cash generation from core operations. The substantial cash position relative to operational needs suggests effective working capital management and conservative financial practices.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.69 reflects solid earnings power relative to the company's market capitalization. The positive operating cash flow generation of CNY 202 million compared to capital expenditures of CNY 111 million indicates strong capital efficiency and the ability to fund growth internally. The company demonstrates effective deployment of resources in its specialized chemical manufacturing operations.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with CNY 645 million in cash and equivalents against minimal total debt of CNY 18 million. This conservative capital structure provides significant financial flexibility and resilience. The substantial cash reserves relative to the company's operational scale indicate a low-risk financial profile with ample liquidity for strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.21, representing a reasonable payout ratio given current earnings. The balance between retaining earnings for growth and returning capital to shareholders appears well-managed. Future growth will likely depend on expanding its specialty chemical product portfolio and capturing additional market share in China's evolving cosmetics and industrial materials sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.8 billion, the company trades at multiples that reflect its specialized chemical niche and growth potential. The elevated beta of 1.6 indicates higher volatility expectations compared to the broader market, suggesting investors price in both growth opportunities and sector-specific risks. Valuation metrics appear to balance the company's strong financial position against its specialized market focus.

Strategic Advantages And Outlook

The company's long-established presence since 1989 provides deep industry knowledge and customer relationships in China's chemical sector. Its focus on high-value specialty chemicals rather than commodity products creates competitive advantages through technical expertise and product differentiation. The outlook remains positive given the growing demand for quality ingredients in China's cosmetics and specialized materials markets, supported by strong financial resources for strategic expansion.

Sources

Company financial reportsStock exchange disclosuresCorporate description documents

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