investorscraft@gmail.com

Intrinsic ValueShouhang High-Tech Energy Co., Ltd. (002665.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

Shouhang High-Tech Energy Co., Ltd. operates as a specialized industrial technology company focused on energy efficiency and environmental solutions. The company's core business revolves around the research, development, and manufacturing of air-cooling systems for power plants, serving both domestic Chinese and international markets. This positions Shouhang within the critical infrastructure sector, providing essential cooling technologies that enhance power generation efficiency while addressing water conservation challenges in arid regions. Beyond its flagship air-cooling systems, the company has strategically diversified into adjacent high-growth areas including waste heat power generation, solar thermal power generation, and seawater desalination. This diversified portfolio reflects a strategic pivot towards comprehensive clean energy and resource conservation solutions, leveraging its engineering expertise across multiple applications. The company further expands its market reach through activities in clean heating, hydrogen energy utilization, and white smoke plume elimination, targeting the growing demand for emission reduction technologies. Operating from its Beijing headquarters, Shouhang capitalizes on China's push for industrial modernization and environmental compliance, establishing a niche as an integrated provider of high-tech energy conservation systems rather than a general machinery manufacturer.

Revenue Profitability And Efficiency

The company reported revenue of CNY 894 million for FY2023, but experienced significant financial pressure with a net loss of CNY 315.7 million. This substantial loss, translating to a diluted EPS of -CNY 0.13, indicates challenges in converting revenue to bottom-line profitability. A positive operating cash flow of CNY 99.7 million suggests some operational cash generation capability, though this was outweighed by capital expenditures of CNY 117.7 million, resulting in negative free cash flow for the period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the substantial net loss. The negative EPS reflects inefficient capital deployment during this period. The company's investment activities, highlighted by significant capital expenditures, indicate ongoing investment in its diversified technology portfolio, though these investments have not yet translated to positive earnings. The operational cash flow provides a modest foundation, but overall capital efficiency metrics require improvement to achieve sustainable profitability.

Balance Sheet And Financial Health

Shouhang maintains a cash position of CNY 373.8 million against total debt of CNY 524.9 million, indicating a leveraged balance sheet structure. The debt level exceeds cash reserves, suggesting potential liquidity constraints. The company's financial health appears challenged by the combination of operating losses and debt obligations, which may necessitate careful cash management or external financing to support ongoing operations and strategic investments in its technology platforms.

Growth Trends And Dividend Policy

The company's growth trajectory faced headwinds in FY2023, with profitability challenges overshadowing its revenue base. Reflecting its current financial position and losses, Shouhang maintained a dividend per share of CNY 0, consistent with a policy of retaining capital for business development and operational stabilization. The strategic expansion into renewable energy and environmental technologies suggests a focus on long-term growth markets, though near-term execution remains critical for reversing negative trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 926 million, the market valuation reflects investor concerns about the company's profitability challenges. The exceptionally low beta of 0.043 suggests the stock exhibits very low correlation with broader market movements, potentially indicating it is trading on company-specific factors. The negative earnings and current valuation likely incorporate expectations for a successful turnaround or realization of value from the company's diversified technology investments.

Strategic Advantages And Outlook

Shouhang's strategic advantage lies in its specialized expertise in energy-saving technologies and its diversified portfolio addressing multiple environmental challenges. The company's positioning in solar thermal, hydrogen energy, and emission reduction aligns with China's carbon neutrality goals, providing potential regulatory tailwinds. However, the outlook remains contingent on improving operational execution and achieving profitability from its technology investments. Success will depend on effectively commercializing its R&D efforts and managing financial leverage while navigating competitive pressures in the clean technology sector.

Sources

Company Financial ReportsShenzhen Stock Exchange filings

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