EN DE

Zhe Jiang Dayang Biotech Group (003017) Fair Value & Analysis

Basic Materials · CN · Market cap 2.3B CNY

ZJ Zhe Jiang Dayang Biotech Group 003017 · SHE
Price¥22.09
Fair Value¥20.21
Upside-8.5%
Quality64/100
Watch Zhe Jiang Dayang Biotech Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.4% net margin
Low debt · generates free cash flow
2.22% dividend yield
Ranks above peers (11/14)
Moderate moat 47/100
Evidence: High Range ¥15.16 – ¥25.26 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Share price −1.2% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from ¥15.16 (bear) to ¥25.26 (bull), base ¥20.21. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥36.20 ¥12.58 Fair Value ¥20.21 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range ¥12.58 – ¥36.20 · fair‑value band ¥15.16 – ¥25.26 · the ¥22.09 price screens above the ¥20.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Zhe Jiang Dayang Biotech Group (003017) currently trades at ¥22.09, while our model-based Fair Value estimate is ¥20.21, implying the stock looks roughly 8.5% fairly valued today. The Quality Score stands at 64/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Zhe Jiang Dayang Biotech Group generated revenue of 1.1B CNY at a net margin of 9.4%. Revenue grew 11.7% year over year. It earns a return on equity of 9.0%. Net debt stands at 4.1M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥15.16 (bear case) to ¥25.26 (bull case); at ¥22.09, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 41% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -9%, 003017 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ¥16.36 ¥23.02 ¥33.10 80
Residual Income ¥11.36 ¥12.30 ¥14.75 76
Rev-Margin DCF ¥17.16 ¥25.34 ¥35.20 74
All 26 models by family
DCF Models
FCF DCF ¥16.31 ¥23.25 ¥33.96 38
Owner Earnings ¥17.97 ¥25.93 ¥38.21 31
5Y Revenue Exit ¥17.16 ¥25.45 ¥36.32 39
5Y EBITDA Exit ¥19.19 ¥29.40 ¥41.68 41
5Y P/E Exit ¥17.83 ¥26.76 ¥36.46 38
10Y Revenue Exit ¥16.33 ¥23.83 ¥34.48 36
10Y EBITDA Exit ¥18.02 ¥26.56 ¥38.62 37
10Y P/E Exit ¥17.16 ¥24.74 ¥34.58 35
Earnings-Based
Graham-Dodd ¥8.08 ¥29.96 ¥40.49 54
Lynch FV ¥7.19 ¥10.27 ¥13.35 50
PEG = 1.0 ¥7.19 ¥10.27 ¥13.35 46
EPV ¥17.02 ¥18.91 ¥20.54 59
Dividend Discount
Gordon GGM ¥5.71 ¥11.39 ¥17.24 70
DDM Multi-Stage ¥5.71 ¥9.84 ¥12.02 61
Multiples
P/E Multiple ¥15.16 ¥20.21 ¥25.26 63
P/S Multiple ¥14.00 ¥18.67 ¥23.34 58
P/B Multiple ¥15.16 ¥20.21 ¥25.26 55
EV/EBIT ¥20.42 ¥25.55 ¥30.68 53
EV/EBITDA ¥22.49 ¥28.32 ¥34.14 54
EV/Revenue ¥18.08 ¥23.68 ¥29.28 43
Asset-Based
NCAV (Graham) ¥6.74 ¥9.03 ¥13.47 50
Growth DCF
Growth DCF ¥16.36 ¥23.02 ¥33.10 80
Rev-Margin DCF ¥17.16 ¥25.34 ¥35.20 74
Economic Profit
Residual Income ¥11.36 ¥12.30 ¥14.75 76
ROIC Compounder ¥17.96 ¥21.77 ¥26.60 72
Growth Earnings
Growth-Adj P/E ¥11.81 ¥16.88 ¥21.94 68

Widest divergence: DCF Models (¥25.45) versus Asset-Based (¥9.03). Highest evidence: Growth DCF (80).

Notify me when 003017 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.1B CNY
Revenue growth (YoY) +11.7%
Net margin 9.4%
Return on equity 9.0%
Free cash flow 83.7M CNY FY2025
P/E ratio 21.8
More key figures
Operating margin 12.6%
EPS (TTM) ¥1.23
Dividend yield 2.2%
EPS growth (YoY) +5.6%
Net debt 4.1M CNY FY2024

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 63 · Market factors (momentum, volatility) 29

Profitability 38
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 65
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Zhe Jiang Dayang Biotech Group Co., Ltd. operates as a chemical raw material manufacturing company in China and internationally.

Full company description

Zhe Jiang Dayang Biotech Group Co., Ltd. operates as a chemical raw material manufacturing company in China and internationally. The company offers inorganic chemicals, including potassium carbonate and chloride, ammonium chloride, and bicarbonate food and feed additives; industrial grade potassium carbonate and bicarbonate; and agricultural and industrial grade ammonium chloride. It also provides 2-chloro-6-fluorobenzoic acid, fluorobenzaldehyde, and fluorobenzyl chloride. In addition, it offers aminopropionate hydrochloride; enramycin premix; and aniline. Further, it engages in the wholesale and retail of pharmaceutical intermediates; and research and development of industrial enzyme preparations and biological feeds. The company was founded in 1976 and is based in Jiande, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhe Jiang Dayang Biotech Group reported revenue of ¥1.0B in FY2025 versus ¥783M in FY2021, a compound +7.5%/yr. Reported net income was ¥99.9M in FY2025, compounding +9.3%/yr from FY2021.

Growth Quality 78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.0B CNY
Latest YoY
+14.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.0%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.3%
Revenue +7.5%/yr
FY21 ¥783M
FY22 ¥1.1B
FY23 ¥919M
FY24 ¥910M
FY25 ¥1.0B
Net income +9.3%/yr
FY21 ¥70.0M
FY22 ¥80.7M
FY23 ¥50.0M
FY24 ¥63.7M
FY25 ¥99.9M

Watch 003017: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Zhe Jiang Dayang Biotech Group Fair Value". https://www.fairvalue-calculator.com/stock/003017

Peer Group

Chemicals · 333 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 64 · Top 25%
Fair Value upside −9% · Above median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 13% · Above median
Revenue growth 12% · Above median
Dividend yield (TTM) 2.2% · Above median
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 21.8× · Cheaper than median
P/B 1.99× · Pricier than median
P/S (TTM) 2.10× · Pricier than median
P/FCF 4.0× · Pricier than median
EV/EBITDA 9.8× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 22 · sector 0
FUTURE 59 · sector 20
PAST 36 · sector 19
HEALTH 99 · sector 94
DIVIDEND 44 · sector 27

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 532.13 MXN -49%
Ningxia Baofeng Energy Group 600989 ¥20.32 ¥20.17 -1%
Zhejiang Juhua Co 600160 ¥42.85 ¥23.35 -46%
PT Barito Pacific Tbk, BRPT 1,690 IDR 1,628 IDR -4%
LG Chem, Ltd 051910 260,500 KRW 587,755 KRW +126%
Formosa Chemicals & Fibre Corporation 1326 66.10 TWD 6.79 TWD -90%
PTT Global Chemical Public Company PTTGC 35.50 THB 18.21 THB -49%
542812 542812 ₹4,369 ₹791.05 -82%
Indorama Ventures Public Company IVL 24.50 THB 17.95 THB -27%
Navin Fluorine International Limited NAVINFLUOR ₹8,650 ₹2,146 -75%

Compare Zhe Jiang Dayang Biotech Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Zhe Jiang Dayang Biotech Group (003017) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥20.21 versus a price of ¥22.09, about −9% (fairly valued).
What is the fair value of 003017?
Our model-based fair value for Zhe Jiang Dayang Biotech Group is ¥20.21 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥22.09.
What is the quality score of 003017?
Zhe Jiang Dayang Biotech Group has a Quality Score of 64/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Zhe Jiang Dayang Biotech Group (003017)?
Zhe Jiang Dayang Biotech Group reported trailing-twelve-month revenue of about 1.1B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 003017?
The net profit margin of Zhe Jiang Dayang Biotech Group is about 9.4%, meaning it keeps roughly 9.4% of revenue as net income. Based on the latest reported figures.
Does Zhe Jiang Dayang Biotech Group pay a dividend?
Zhe Jiang Dayang Biotech Group currently shows a dividend yield of about 2.22% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Zhe Jiang Dayang Biotech Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.