investorscraft@gmail.com

Intrinsic ValueChongqing Zaisheng Technology Co., Ltd. (603601.SS)

Previous Close$11.32
Intrinsic Value
Upside potential
Previous Close
$11.32

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

Chongqing Zaisheng Technology Co., Ltd. operates as a specialized chemical manufacturer, focusing on the research, production, and sale of high-performance glass microfiber products. Its core revenue model is built on selling advanced filtration and insulation materials, including filter media, PTFE membranes, and vacuum insulation panel cores, primarily to industrial and consumer markets in China. The company serves critical sectors such as air purification, personal protective equipment (e.g., face masks), energy efficiency, and battery technology, leveraging its material science expertise to provide essential components. Founded in 1984 and based in Chongqing, it has established a long-standing presence in China's basic materials sector, positioning itself as a niche supplier of engineered solutions for purification and thermal management applications. Its market position is characterized by a specialized, B2B-oriented approach, catering to demand for efficiency and environmental compliance without being a dominant broad-scale commodity producer.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.48 billion with net income of CNY 90.8 million, indicating a net profit margin of approximately 6.2%. Operating cash flow was robust at CNY 223.9 million, significantly exceeding capital expenditures of CNY 94.9 million, reflecting efficient conversion of earnings into cash and disciplined investment in maintaining production capabilities.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.089, demonstrating modest earnings power relative to its market capitalization. The positive operating cash flow after accounting for capital expenditures suggests the company generates sufficient internal cash to fund operations and growth initiatives, indicating satisfactory capital efficiency in its specialized manufacturing processes.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 273.6 million against total debt of CNY 467.5 million, indicating a leveraged but manageable financial structure. The company maintains liquidity to meet obligations, though the debt level warrants monitoring for interest coverage and refinancing risks in future periods.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.04 per share, signaling a commitment to returning capital to shareholders despite its growth-focused investments in filtration and insulation technologies. Future growth will likely depend on expanding applications for its glass microfiber products in energy-saving and purification markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.40 billion and a beta of 0.60, the market prices the stock with lower volatility than the broader market. The valuation reflects expectations for steady, niche-driven performance rather than aggressive growth, aligned with its established role in specialty chemicals.

Strategic Advantages And Outlook

Strategic advantages include deep expertise in glass microfiber technology and a diversified product portfolio serving essential industries. The outlook remains tied to demand trends in environmental protection and energy efficiency, though competitive pressures and raw material costs could impact future profitability and market position.

Sources

Company Annual ReportShanghai 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