investorscraft@gmail.com

Intrinsic ValueChangzhou Almaden Co., Ltd. (002623.SZ)

Previous Close$24.48
Intrinsic Value
Upside potential
Previous Close
$24.48

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

Changzhou Almaden operates as a specialized manufacturer of anti-reflective coated solar glass, serving the global photovoltaic industry from its base in China. The company's core revenue model centers on producing and selling high-performance glass products specifically engineered for solar energy applications, including specialized solar glass, dual glass modules, and photoelectric glass. These products are critical components in solar panels, enhancing light transmission and overall energy conversion efficiency for solar power generation systems. Operating within the highly competitive solar supply chain, Almaden positions itself as a technology-focused supplier catering to solar module manufacturers worldwide. The company's market position is defined by its technical specialization in coated glass products that offer superior performance characteristics compared to standard glass alternatives. This niche focus allows Almaden to target premium segments of the solar market where efficiency gains justify higher product pricing. The company's international operations demonstrate its capability to compete beyond domestic Chinese markets, though it operates in an industry characterized by intense price competition and cyclical demand patterns influenced by global solar installation trends and government policies.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.89 billion during the period but reported a net loss of CNY 126.8 million, indicating significant margin pressure within its operating environment. Despite the negative bottom line, Almaden maintained positive operating cash flow of CNY 339.6 million, suggesting that its core operations remain cash-generative. The divergence between accounting losses and cash generation points to substantial non-cash charges affecting profitability, potentially related to depreciation or inventory adjustments in a challenging pricing environment for solar components.

Earnings Power And Capital Efficiency

Almaden's earnings power appears constrained, with diluted EPS of -CNY 0.64 reflecting the net loss position. The company allocated CNY 220 million to capital expenditures, representing a significant investment in production capacity or technological upgrades. The positive operating cash flow coverage of capex indicates the business can fund its capital investment program internally, though the negative earnings raise questions about return on invested capital in the current market cycle.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.13 billion against total debt of CNY 1.28 billion. This near-parity between cash reserves and debt obligations suggests a manageable leverage profile, though the debt burden remains substantial relative to the company's earnings capacity. The balance sheet structure indicates access to financing but also reflects the capital-intensive nature of glass manufacturing operations.

Growth Trends And Dividend Policy

Despite reporting a net loss, Almaden maintained a dividend distribution of CNY 0.50 per share, potentially signaling management confidence in medium-term recovery or commitment to shareholder returns. This dividend payment during a loss-making period may be supported by the company's strong cash position, though it represents an interesting capital allocation decision given the current profitability challenges facing the business in the competitive solar glass market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.28 billion, the market appears to be valuing the company at approximately 1.5 times revenue, a multiple that reflects both growth expectations in the solar industry and current profitability challenges. The beta of 1.41 indicates higher volatility than the broader market, consistent with the cyclical nature of the solar industry and sensitivity to energy policy changes and raw material cost fluctuations.

Strategic Advantages And Outlook

Almaden's strategic position hinges on its specialization in high-performance coated glass products for the growing solar energy sector. The company's technological focus on anti-reflective coatings represents a competitive advantage in efficiency-critical applications. The outlook remains tied to global solar adoption trends, manufacturing cost management, and the company's ability to navigate intense price competition while maintaining product differentiation and technological leadership in its niche segment of the solar value chain.

Sources

Company financial reportsShenzhen 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