investorscraft@gmail.com

Intrinsic ValueJiangsu Akcome Science and Technology Co., Ltd. (002610.SZ)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jiangsu Akcome Science and Technology Co., Ltd. operates as a specialized manufacturer within China's competitive photovoltaic solar industry, focusing on the production of critical solar accessories and the strategic operation of photovoltaic power stations. The company's core revenue model is bifurcated, generating income from both the manufacturing and sale of solar components and the long-term operation of power generation assets. This dual approach positions Akcome within the broader solar value chain, serving both upstream equipment needs and downstream energy production. Founded in 2006 and headquartered in Zhangjiagang, the company has established itself as a domestic player in the world's largest solar market, navigating the sector's intense competition and cyclical pricing pressures. Its market position is that of an integrated solar technology firm, though it operates on a scale that is overshadowed by China's solar manufacturing giants, requiring a focus on specific niches and operational efficiency to maintain relevance. The company's activities are entirely concentrated within the People's Republic of China, exposing it to domestic policy shifts and market conditions while benefiting from the country's substantial investment in renewable energy infrastructure.

Revenue Profitability And Efficiency

For FY 2023, Akcome reported revenue of CNY 4.66 billion but faced significant profitability challenges, with a net loss of CNY 826 million. The negative diluted EPS of -0.18 reflects substantial pressure on per-share earnings. Operational efficiency appears strained, as evidenced by a negative operating cash flow of CNY 452 million, indicating that core business activities consumed cash rather than generating it during the period, a concerning signal for sustainable operations.

Earnings Power And Capital Efficiency

The company's earnings power was severely impaired in 2023, with the substantial net loss overshadowing its revenue base. The combination of negative operating cash flow and capital expenditures of approximately CNY 289 million suggests that investments were not translating into positive cash generation. This points to potential issues with capital allocation and the economic returns being generated from its asset base, including its power stations and manufacturing operations.

Balance Sheet And Financial Health

Akcome's balance sheet shows a cash position of CNY 1.62 billion, which provides some liquidity. However, this is counterbalanced by total debt of CNY 2.77 billion, indicating a leveraged financial structure. The net debt position, coupled with negative cash flows, raises questions about the company's medium-term financial health and its ability to service obligations without requiring additional financing or a significant operational turnaround.

Growth Trends And Dividend Policy

The financial results for 2023 indicate a period of contraction and financial distress rather than growth. The company did not pay a dividend, which is consistent with its loss-making position and negative cash flows. The priority appears to be navigating operational challenges and preserving capital, with shareholder returns being an unlikely near-term consideration given the current financial performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.66 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting deep skepticism about its profitability and future prospects. The beta of 1.022 suggests the stock's volatility is roughly in line with the broader market, but the valuation metrics are heavily influenced by the company's substantial losses and weak cash flow generation.

Strategic Advantages And Outlook

Akcome's strategic advantage lies in its integrated model within the critical Chinese solar market. However, the outlook is clouded by severe profitability issues and negative cash flow. The company's ability to navigate intense industry competition, improve operational efficiency, and return to a sustainable financial path will be the key determinants of its future. Success is contingent on a reversal of the current negative trends in both earnings and cash generation.

Sources

Company FinancialsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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