investorscraft@gmail.com

Intrinsic ValueZhejiang Oceanking Development Co., Ltd. (603213.SS)

Previous Close$13.68
Intrinsic Value
Upside potential
Previous Close
$13.68

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 Oceanking Development operates as a specialized chemical producer focused on chlor-alkali and derivative products, serving industrial sectors requiring basic chemical inputs. The company's core revenue model centers on manufacturing and selling liquid caustic soda, liquid chlorine, chlorinated paraffin, sodium hypochlorite, hydrochloric acid, and various ketone products including methyl isobutyl ketone and diisobutyl ketone. Operating within China's competitive basic materials sector, Oceanking leverages integrated production processes to maintain cost efficiency while supplying essential chemicals to downstream industries such as water treatment, plastics, pharmaceuticals, and manufacturing. Its market positioning reflects a regional focus with operations based in Ningbo, allowing proximity to industrial customers in Eastern China while competing against larger national chemical producers through specialized product offerings and operational flexibility in the chlor-alkali value chain.

Revenue Profitability And Efficiency

The company generated CNY 2.90 billion in revenue with net income of CNY 191.08 million, reflecting a net margin of approximately 6.6%. Operational efficiency appears challenged as operating cash flow was negative CNY 19.02 million despite positive earnings, indicating potential working capital pressures or timing differences in cash conversion within the capital-intensive chemical industry.

Earnings Power And Capital Efficiency

Oceanking demonstrated modest earnings power with diluted EPS of CNY 0.41. Capital expenditure of CNY 180.73 million significantly exceeded operating cash flow, indicating substantial investment requirements for maintaining production capacity. This negative free cash flow generation suggests the business requires continuous capital investment to sustain operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 189.60 million in cash against total debt of CNY 680.03 million, indicating moderate leverage. The debt-to-equity position appears manageable for an industrial chemical producer, though the negative operating cash flow warrants monitoring for liquidity management in this cyclical industry.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CNY 0.265 per share, representing a payout ratio of approximately 65% based on EPS. This indicates a shareholder-friendly distribution policy despite the capital-intensive nature of the business and current negative free cash flow generation.

Valuation And Market Expectations

With a market capitalization of CNY 6.04 billion, the company trades at approximately 2.1 times revenue and 31.6 times earnings. The beta of 0.936 suggests slightly less volatility than the broader market, reflecting the defensive nature of basic chemical production but incorporating China-specific market risks.

Strategic Advantages And Outlook

Oceanking's strategic position lies in its specialized chlor-alkali product portfolio and regional market presence. The outlook depends on maintaining cost competitiveness amid raw material price volatility and managing capital expenditure requirements while navigating environmental regulations in China's chemical sector.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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