EN DE

Zhejiang Dragon Technology Co (603004) Fair Value & Analysis

Basic Materials · CN · Market cap 4.9B CNY

ZD Zhejiang Dragon Technology Co 603004 · SHG
Price¥20.93
Fair Value¥12.00
Upside-42.7%
Quality54/100
Watch Zhejiang Dragon Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 19.3% net margin
Low debt · generates free cash flow
0.96% dividend yield
Mixed vs. peers (7/14)
Moderate moat 57/100
Evidence: High Range ¥9.29 – ¥15.83 Share as image

Fair value as of: Aug 10, 2026

From 24 valuation models · updated today

Fair value updated Aug 10, 2026, revised from ¥12.67 to ¥12.00 (−5.3%) since Jul 11, 2026. Share price −3.9% over the past month.

A solid business, but screening 43% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥15.83). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

¥40.73 ¥14.75 Fair Value ¥12.00 Dec 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 10, 2026.

How to read this chart

31‑month range ¥14.75 – ¥40.73 · fair‑value band ¥9.29 – ¥15.83 · the ¥20.93 price screens above the ¥12.00 fair value. Dashed = 300-day average. As of Aug 10, 2026.

Full chart & analysis →

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

Analysis

Zhejiang Dragon Technology Co (603004) currently trades at ¥20.93, while our model-based Fair Value estimate is ¥12.00, implying the stock looks roughly 42.7% overvalued today. The Quality Score stands at 54/100 (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, Zhejiang Dragon Technology Co generated revenue of 735M CNY at a net margin of 19.3%. Revenue grew 21.5% year over year. It earns a return on equity of 7.0%. The balance sheet holds a net cash position of 627M CNY. Fundamentals as of Aug 10, 2026

Our scenario range runs from ¥9.29 (bear case) to ¥15.83 (bull case); at ¥20.93, the current price sits above 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 20% below its 52-week high and 16% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -43%, 603004 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 BearBaseBull Evidence
Highest evidence
Growth DCF ¥9.81 ¥12.41 ¥16.77 80
Residual Income ¥7.13 ¥7.48 ¥7.91 76
Rev-Margin DCF ¥7.88 ¥10.35 ¥13.44 74
All 24 models by family
DCF Models
FCF DCF ¥9.50 ¥12.20 ¥17.09 38
Owner Earnings ¥7.46 ¥9.42 ¥12.98 31
5Y Revenue Exit ¥7.88 ¥10.17 ¥13.51 39
5Y EBITDA Exit ¥9.33 ¥12.68 ¥17.13 41
5Y P/E Exit ¥9.89 ¥13.65 ¥18.16 38
10Y Revenue Exit ¥8.35 ¥10.12 ¥12.00 36
10Y EBITDA Exit ¥9.34 ¥11.65 ¥14.09 37
10Y P/E Exit ¥9.68 ¥12.24 ¥14.69 35
Earnings-Based
Graham-Dodd ¥4.31 ¥5.46 ¥6.21 54
EPV ¥6.71 ¥7.45 ¥8.09 59
Dividend Discount
Gordon GGM ¥1.86 ¥2.03 ¥2.28 70
DDM Multi-Stage ¥1.86 ¥2.32 ¥2.93 61
Multiples
P/E Multiple ¥9.50 ¥12.67 ¥15.83 63
P/S Multiple ¥5.59 ¥7.45 ¥9.32 58
P/B Multiple ¥8.08 ¥10.77 ¥13.46 55
EV/EBIT ¥10.77 ¥13.69 ¥16.61 53
EV/EBITDA ¥10.42 ¥13.22 ¥16.02 54
EV/Revenue ¥7.23 ¥9.47 ¥11.70 43
Asset-Based
NCAV (Graham) ¥4.45 ¥5.96 ¥8.90 50
Growth DCF
Growth DCF ¥9.81 ¥12.41 ¥16.77 80
Rev-Margin DCF ¥7.88 ¥10.35 ¥13.44 74
Economic Profit
Residual Income ¥7.13 ¥7.48 ¥7.91 76
ROIC Compounder ¥6.71 ¥7.45 ¥8.09 72
Growth Earnings
Growth-Adj P/E ¥6.72 ¥9.60 ¥12.48 68

Widest divergence: DCF Models (¥11.65) versus Dividend Discount (¥2.03). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 735M CNY
Revenue growth (YoY) +21.5%
Net margin 19.3%
Return on equity 7.0%
Free cash flow 190M CNY FY2025
P/E ratio 35.6
More key figures
Operating margin 20.3%
EPS (TTM) ¥0.6000
Dividend yield 1.0%
EPS growth (YoY) -20.0%
Net cash 627M CNY FY2024

Figures from reported company fundamentals · as of Aug 10, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 59 · Market factors (momentum, volatility) 43

Profitability 41
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 21
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 38
Distance to the 52-week high (market factor)
Net Issuance 43
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

Zhejiang Dragon Technology Co., Ltd., together with its subsidiaries, engages in the research, development, production, and sale of chemical products in China and internationally. It offers cosmetic raw materials, special engineering materials, and other functional chemicals. The company is also involved in trading activities; and technical testing.

Full company description

Zhejiang Dragon Technology Co., Ltd., together with its subsidiaries, engages in the research, development, production, and sale of chemical products in China and internationally. It offers cosmetic raw materials, special engineering materials, and other functional chemicals. The company is also involved in trading activities; and technical testing. It exports its products. The company was founded in 1989 and is headquartered in Hangzhou, China. Zhejiang Dragon Technology Co., Ltd. operates as a subsidiary of Zhejiang Dinglong New Materials Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhejiang Dragon Technology Co reported revenue of ¥702M in FY2025 versus ¥701M in FY2021, a compound +0.0%/yr. Reported net income was ¥149M in FY2025, compounding +11.9%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
702M CNY
Latest YoY
+0.3%
Avg. growth/yr (3Y)
−5.4%
Avg. growth/yr (5Y)
+1.8%
Avg. growth/yr (6Y)
+1.8%
Revenue +0.0%/yr
FY21 ¥701M
FY22 ¥831M
FY23 ¥742M
FY24 ¥700M
FY25 ¥702M
Net income +11.9%/yr
FY21 ¥95.0M
FY22 ¥151M
FY23 ¥174M
FY24 ¥163M
FY25 ¥149M

603004 screens 43% overvalued. Compare with BASF SE →

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). "Zhejiang Dragon Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/603004

Peer Group

Chemicals · 334 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 54 · Above median
Fair Value upside −43% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 22% · Top 25%
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 34.9× · Pricier than median
P/B 2.35× · Pricier than median
P/S (TTM) 6.71× · Pricier than 75% of peers
P/FCF 3.9× · Pricier than median
EV/EBITDA 23.0× · Pricier than 75% of peers

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 0 · sector 0
FUTURE 100 · sector 20
PAST 28 · sector 19
HEALTH 99 · sector 94
DIVIDEND 19 · sector 27

VALUE 0: the price sits above our fair-value range.

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 Aug 10, 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 Zhejiang Dragon Technology Co 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 Zhejiang Dragon Technology Co (603004) overvalued or undervalued?
As of Aug 10, 2026, our model estimates a fair value of ¥12.00 versus a price of ¥20.93, about −43% (overvalued).
What is the fair value of 603004?
Our model-based fair value for Zhejiang Dragon Technology Co is ¥12.00 (as of Aug 10, 2026), built from audited fundamentals. The current price is ¥20.93.
What is the quality score of 603004?
Zhejiang Dragon Technology Co has a Quality Score of 54/100. 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 Zhejiang Dragon Technology Co (603004)?
Zhejiang Dragon Technology Co reported trailing-twelve-month revenue of about 735M CNY (latest available figure, as of Aug 10, 2026).
What is the net profit margin of 603004?
The net profit margin of Zhejiang Dragon Technology Co is about 19.3%, meaning it keeps roughly 19.3% of revenue as net income. Based on the latest reported figures.
Does Zhejiang Dragon Technology Co pay a dividend?
Zhejiang Dragon Technology Co currently shows a dividend yield of about 0.99% relative to its recent price (as of Aug 10, 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 Zhejiang Dragon Technology Co 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.