investorscraft@gmail.com

Intrinsic ValueShandong Sacred Sun Power Sources Co.,Ltd (002580.SZ)

Previous Close$12.61
Intrinsic Value
Upside potential
Previous Close
$12.61

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

Shandong Sacred Sun Power Sources operates as a specialized manufacturer within the global green energy solutions sector, focusing on the production and distribution of advanced battery technologies. The company's core revenue model is built on designing, manufacturing, and selling a diversified portfolio of energy storage products, including lithium-ion batteries, lead-acid batteries, and integrated power systems. These solutions cater to three primary application segments: network power for telecommunications and data centers, energy storage for renewable integration and grid stability, and motive power for industrial and transportation uses. Operating in the highly competitive electrical equipment and parts industry, Sacred Sun has established a niche by offering both traditional and emerging battery technologies, positioning itself to capitalize on the global transition toward cleaner energy infrastructure. The company leverages its three-decade legacy since its 1991 founding to maintain relationships across various industrial and utility clients, though it operates in a market dominated by larger, global competitors. Its strategic focus on integrating energy storage systems allows it to move beyond component supply toward higher-value solutions, particularly in the growing renewable energy storage market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.02 billion, achieving a net income of CNY 205 million, which translates to a net profit margin of approximately 6.8%. Operating cash flow was positive at CNY 119 million, though it was significantly lower than net income, suggesting potential working capital absorption. Capital expenditures of CNY 52 million were modest relative to operating cash flow, indicating a capital-light maintenance posture rather than aggressive expansion during the period.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.45. The disparity between net income and operating cash flow warrants monitoring for sustainability. The capital expenditure level was manageable, resulting in free cash flow generation, which supports the company's ability to fund operations and its modest dividend distribution without relying heavily on external financing.

Balance Sheet And Financial Health

Sacred Sun maintains a conservative financial structure with a strong liquidity position. Cash and equivalents stood at CNY 686 million, providing a substantial buffer against its total debt of CNY 367 million. This low leverage ratio indicates a robust balance sheet with ample capacity to withstand industry cyclicality and invest in strategic initiatives, contributing to a low financial risk profile as reflected in its beta of 0.112.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.04 per share. This payout represents a conservative portion of its earnings, allowing for reinvestment back into the business. The growth trajectory will be influenced by its ability to capitalize on expanding demand within the energy storage and motive power segments, particularly as global emphasis on green energy solutions intensifies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.61 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. The exceptionally low beta suggests the stock is perceived by the market as having very low sensitivity to broader market movements, potentially reflecting its niche positioning or specific investor base characteristics rather than pure defensive qualities.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-standing industry presence, diversified product portfolio across battery technologies, and positioning within the growing green energy ecosystem. The outlook is tied to global adoption rates of energy storage and renewable power, where demand for reliable battery systems is expected to grow. Execution on integrating higher-value power systems and navigating competitive pressures will be critical determinants of future performance.

Sources

Company DescriptionFinancial Data Provided

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