investorscraft@gmail.com

Intrinsic ValueGolden Solar New Energy Technology Holdings Limited (1121.HK)

Previous CloseHK$1.46
Intrinsic Value
Upside potential
Previous Close
HK$1.46

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

Golden Solar New Energy Technology Holdings Limited operates a diversified business model spanning traditional footwear manufacturing and emerging renewable energy technologies. The company's core revenue is generated through four distinct segments: the sale of its proprietary Boree brand footwear, original equipment manufacturing (OEM) services for other brands, the development and sale of graphene-based products for consumer and industrial applications, and its newer photovoltaic division producing cast monocrystalline silicon wafers and heterojunction solar cells. This strategic pivot from its legacy footwear roots into advanced materials and solar technology represents a significant transformation, positioning the company at the intersection of consumer goods and clean energy. Its market position is consequently complex, competing in the highly competitive global footwear market while simultaneously attempting to establish a foothold in the capital-intensive and technologically advanced solar manufacturing sector. This dual focus creates a unique but challenging profile, leveraging its established manufacturing and supply chain expertise from its Quanzhou, China base to potentially cross-pollinate into its newer, higher-growth technology ventures.

Revenue Profitability And Efficiency

The company reported revenue of HKD 253.5 million for the period, indicating a relatively small operational scale. Profitability was severely challenged, with a significant net loss of HKD 277.4 million, resulting in negative earnings per share. Operating cash flow was also negative at HKD -50.6 million, highlighting inefficiencies and the cash-consuming nature of its current operations, likely driven by investments and challenges within its newer technology segments.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the substantial net loss. The negative operating cash flow, coupled with capital expenditures of HKD -29.4 million, suggests the company is investing heavily but has not yet achieved positive returns on this capital. This indicates low capital efficiency as the business allocates resources towards its strategic pivot and new ventures without generating corresponding operational profits.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of HKD 31.9 million, which is modest relative to its total debt of HKD 151.8 million. This debt-to-cash ratio raises concerns about financial flexibility and the company's ability to service its obligations, particularly while operating cash flow remains negative, indicating potential strain on its financial health.

Growth Trends And Dividend Policy

The company's recent name change and segment reporting reflect a strategic shift towards growth in renewable energy and advanced materials. However, current financials show a contraction, with significant losses overshadowing top-line revenue. In line with its non-profitability and apparent reinvestment needs, the company maintains a conservative dividend policy, with no dividend per share declared for the period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.86 billion, the valuation appears to be factoring in substantial future growth potential from its nascent solar and graphene divisions, rather than its current financial performance. The low beta of 0.222 suggests the stock is perceived as less volatile than the market, possibly due to its small size and specific, long-term growth narrative.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its attempted transformation from a basic manufacturer to a technology-focused firm, leveraging its existing infrastructure. The outlook is highly speculative, contingent on the successful commercialization and scaling of its photovoltaic and graphene products to offset losses in its traditional segments and achieve sustainable profitability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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