investorscraft@gmail.com

Intrinsic ValueTitan Wind Energy (Suzhou) Co.,Ltd (002531.SZ)

Previous Close$7.87
Intrinsic Value
Upside potential
Previous Close
$7.87

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

Titan Wind Energy (Suzhou) Co., Ltd. operates as a vertically integrated manufacturer and developer within China's renewable energy sector, specializing in wind power infrastructure. The company's core revenue model is built upon the production and sale of critical wind turbine components, primarily wind towers, blades, and specialized manufacturing molds. This manufacturing foundation is strategically complemented by active involvement in wind farm project development, investment, and operation, creating a diversified income stream that captures value across the wind energy value chain. Beyond its core industrial activities, the company engages in ancillary financial operations, including equity investments and finance leasing, which provide additional revenue diversification and support its primary business objectives. Operating from its base in Taicang, China, Titan Wind Energy has established a significant position as a key domestic supplier, leveraging its long-standing presence since 2005 to build relationships with major wind turbine OEMs and project developers. The company's integrated approach, spanning from component manufacturing to project operation, provides a competitive edge in serving the expansive Chinese wind market, which is driven by national renewable energy targets and decarbonization policies. Its market positioning is further reinforced by its export capabilities through general import and export trade activities, allowing it to potentially tap into international demand for wind energy components.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.86 billion. Profitability was demonstrated with a net income of CNY 204 million, resulting in a net margin of roughly 4.2%. Operational efficiency is reflected in the positive operating cash flow of CNY 599 million, which provided a solid foundation for covering substantial capital expenditures aimed at expanding production capacity and maintaining technological competitiveness within the wind energy supply chain.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted earnings per share of CNY 0.11. The significant capital expenditure outflow of CNY 878 million indicates a substantial reinvestment of cash flows back into the business, highlighting a capital-intensive operational model typical for industrial manufacturers. This high level of investment is directed towards maintaining and modernizing manufacturing assets critical for producing large-scale wind energy components.

Balance Sheet And Financial Health

Titan Wind Energy maintains a cash position of approximately CNY 999 million against total debt of CNY 8.67 billion, indicating a leveraged financial structure common in capital-intensive industries requiring substantial financing for growth and working capital. The debt level reflects the company's investment in manufacturing capacity and potential wind farm projects, with financial health dependent on stable cash generation from operations to service its obligations.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.02. Growth trends are influenced by the cyclical nature of wind power investment cycles in China, which are driven by government policy and energy transition goals. The balance between reinvesting cash flows for capacity expansion and returning capital to shareholders indicates a focus on sustainable long-term growth within the renewable energy sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.15 billion, the market valuation implies certain growth expectations aligned with China's renewable energy expansion. A beta of 0.357 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect its positioning in a strategically important sector supported by long-term government policy rather than short-term economic cycles.

Strategic Advantages And Outlook

The company's strategic advantages stem from its vertical integration and established presence in the Chinese wind power market. The outlook is intrinsically linked to the continued expansion of wind energy capacity in China and globally. Success will depend on effectively managing its leveraged balance sheet, navigating raw material cost fluctuations, and capitalizing on demand driven by the global energy transition and domestic carbon neutrality targets.

Sources

Company Financial StatementsShenzhen Stock 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