investorscraft@gmail.com

Intrinsic ValueCECEP Solar Energy Co.,Ltd. (000591.SZ)

Previous Close$5.37
Intrinsic Value
Upside potential
Previous Close
$5.37

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

CECEP Solar Energy operates as a vertically integrated renewable energy company specializing in photovoltaic technology and solar power generation. As a subsidiary of the state-owned China Energy Conservation and Environmental Protection Group, the company maintains a strategic position within China's renewable utilities sector. Its comprehensive business model spans the entire solar value chain, from research and development of monocrystalline and polycrystalline silicon products to manufacturing solar components and developing utility-scale generation projects. The company leverages its governmental affiliation to secure long-term power purchase agreements and participate in national energy infrastructure initiatives, positioning itself as a key player in China's transition to clean energy. Beyond manufacturing, CECEP Solar provides integrated services including project planning, design consultation, system integration, and operational maintenance, creating multiple revenue streams while supporting China's carbon neutrality goals through sustainable energy solutions.

Revenue Profitability And Efficiency

The company reported robust financial performance with CNY 6.04 billion in revenue and net income of CNY 1.23 billion, translating to a healthy net margin of approximately 20.3%. This profitability demonstrates effective cost management within its integrated solar operations. The diluted EPS of CNY 0.31 reflects efficient earnings distribution across its substantial share base. Operating cash flow of CNY 1.89 billion indicates strong cash generation from core business activities, supporting ongoing operational requirements and strategic investments in the capital-intensive renewable energy sector.

Earnings Power And Capital Efficiency

CECEP Solar demonstrates substantial earnings power with significant operating cash flow generation relative to its net income. The company maintains an aggressive capital investment strategy, evidenced by capital expenditures of CNY -3.63 billion, reflecting substantial ongoing investments in solar project development and manufacturing capacity expansion. This high capex level is characteristic of growth-phase renewable energy companies building asset bases for long-term power generation, though it currently results in negative free cash flow as the company prioritizes expansion over immediate cash returns.

Balance Sheet And Financial Health

The company maintains a leveraged financial structure with total debt of CNY 19.19 billion against cash reserves of CNY 1.92 billion, indicating significant reliance on debt financing for project development. This debt level is typical for utility-scale solar developers funding large infrastructure projects with long-term revenue visibility. The balance sheet structure supports the capital-intensive nature of solar farm construction, though it necessitates careful management of debt servicing capabilities against projected cash flows from operational assets.

Growth Trends And Dividend Policy

CECECP Solar maintains a balanced approach to shareholder returns while funding expansion, distributing a dividend of CNY 0.11294 per share. The company's growth trajectory is supported by China's accelerating renewable energy adoption and favorable regulatory environment. With substantial capital deployment into new projects, the company prioritizes reinvestment for capacity expansion while providing modest income returns to shareholders, aligning with its position in a rapidly expanding market segment within the utilities sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.61 billion, the company trades at a P/E ratio of around 15.2 based on current earnings. The beta of 0.628 suggests lower volatility compared to the broader market, characteristic of utility stocks with predictable cash flows. This valuation reflects market expectations for steady growth aligned with China's renewable energy targets, balancing the company's state-backed stability against the capital intensity and regulatory dependencies of the solar energy sector.

Strategic Advantages And Outlook

The company's primary strategic advantage stems from its affiliation with China Energy Conservation and Environmental Protection Group, providing access to government projects and policy support. This positioning within China's national energy strategy offers visibility on long-term growth aligned with carbon neutrality objectives. The outlook remains positive given China's continued emphasis on renewable energy expansion, though subject to regulatory developments, technological advancements, and competitive dynamics within the rapidly evolving solar industry.

Sources

Company financial reportsStock exchange disclosures

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