investorscraft@gmail.com

Intrinsic ValueIRICO Group New Energy Company Limited (0438.HK)

Previous CloseHK$2.26
Intrinsic Value
Upside potential
Previous Close
HK$2.26

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

IRICO Group New Energy operates as a vertically integrated solar energy company specializing in photovoltaic glass manufacturing, solar cell production, and component assembly within China's competitive renewable energy sector. The company generates revenue through the sale of high-transparency, tempered solar glass panels essential for solar module construction, complemented by income from solar cell sales and utility-scale photovoltaic power generation projects. Operating in an industry characterized by intense price competition and technological innovation, IRICO leverages its manufacturing scale and vertical integration to serve both domestic and international solar panel manufacturers. The company's market position reflects the challenges of China's oversupplied solar glass market, where producers must balance capacity utilization with margin pressures amid fluctuating raw material costs and evolving regulatory support for renewable energy infrastructure development.

Revenue Profitability And Efficiency

The company reported HKD 3.28 billion in revenue but sustained a significant net loss of HKD 376 million, indicating severe margin compression in its core photovoltaic glass business. The absence of reported operating cash flow and capital expenditure data limits deeper efficiency analysis, though the substantial loss suggests operational challenges in maintaining profitability amid competitive market conditions and potential pricing pressures within the solar supply chain.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 2.13 and negative net income, IRICO demonstrates weak earnings power in the current market environment. The lack of operating cash flow data prevents comprehensive assessment of capital efficiency, though the reported losses suggest suboptimal returns on invested capital and challenges in generating positive economic value from its manufacturing assets and operations.

Balance Sheet And Financial Health

The company maintains a concerning financial position with HKD 372 million in cash against HKD 5.36 billion in total debt, resulting in a highly leveraged structure. This significant debt burden, combined with ongoing operational losses, creates substantial financial risk and suggests potential liquidity constraints that may require strategic financial restructuring or additional capital infusion to maintain solvency.

Growth Trends And Dividend Policy

Despite operating in the growing renewable energy sector, IRICO's financial performance reflects industry-wide challenges including overcapacity and pricing pressures. The company maintains a conservative dividend policy with no distributions, preserving capital to support operations and potentially fund restructuring efforts amid difficult market conditions that have hampered growth despite favorable long-term industry trends.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 481 million, the market appears to discount the company's prospects significantly given its financial challenges. The low beta of 0.45 suggests relatively muted sensitivity to broader market movements, possibly reflecting investor perception of the company's distressed condition rather than growth potential in the solar energy sector.

Strategic Advantages And Outlook

IRICO's vertical integration across photovoltaic glass, cells, and power generation provides potential cost advantages, though current market conditions have overwhelmed these benefits. The outlook remains challenging given high leverage and industry oversupply, requiring strategic repositioning, potential debt restructuring, or industry consolidation to achieve sustainable operations in China's competitive solar manufacturing landscape.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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