investorscraft@gmail.com

Intrinsic ValueJiangsu Huasheng Tianlong Photoelectric Co.,Ltd. (300029.SZ)

Previous Close$5.16
Intrinsic Value
Upside potential
Previous Close
$5.16

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

Jiangsu Huasheng Tianlong Photoelectric operates within China's competitive photovoltaic and semiconductor equipment sector, focusing on an integrated business model spanning manufacturing and services. The company generates revenue through three primary channels: the production and sale of specialized equipment for silicon processing, including crystal growth furnaces and cutting machines; the construction and engineering of photovoltaic power stations; and the ongoing operation and maintenance services for these energy assets. This vertical integration strategy positions the company to capture value across multiple stages of the solar value chain, from manufacturing the tools needed to produce wafers to owning and managing the final power-generating assets. Operating from its base in Changzhou, the firm navigates a market characterized by intense competition and technological evolution, serving domestic clients in the rapidly expanding Chinese renewable energy ecosystem. Its involvement in both equipment supply and project development provides a diversified revenue base, though it requires significant technical expertise and capital management across different business cycles.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 161.1 million but experienced a net loss of CNY 27.3 million, resulting in negative diluted EPS of CNY -0.14. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY 11.8 million. The financial results indicate pressure on both top-line growth and bottom-line profitability within the current market environment, suggesting potential challenges in scaling operations profitably or achieving sufficient margin on its projects and equipment sales.

Earnings Power And Capital Efficiency

The company's core earnings power is currently constrained, as reflected by the net loss. Capital expenditures were minimal at CNY -0.3 million, indicating a low level of investment in new productive assets during the period. The negative cash flow from operations, coupled with modest capex, points to a period of operational contraction or careful capital preservation rather than aggressive expansion, which may be a strategic response to market conditions or internal financial constraints.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 18.9 million against total debt of CNY 1.7 million, indicating a nominally strong liquidity position with low leverage. This conservative debt level provides a buffer against operational losses. However, the negative cash flow from operations is a key monitorable, as it could erode the cash reserve over time if not reversed, potentially impacting financial flexibility for future investments or weathering prolonged market downturns.

Growth Trends And Dividend Policy

Current financial metrics do not indicate a phase of robust growth, with the company reporting a net loss. Reflecting this performance and likely prioritizing capital retention, the company did not distribute a dividend for the period. The focus appears to be on navigating operational challenges rather than returning capital to shareholders, which is consistent with the need to preserve liquidity amid negative cash generation from core business activities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.21 billion, the market valuation implies expectations for a future recovery or growth trajectory that is not yet evident in the current financials. The company's beta of 0.21 suggests its stock price has historically exhibited lower volatility compared to the broader market, which may reflect its small-cap status and specific niche within the renewable energy sector, though this low correlation does not inherently signal low investment risk given the present profitability challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model, which touches multiple points of the solar value chain. However, the outlook is contingent on its ability to return its EPC and equipment sales businesses to profitability and generate positive operating cash flow. Success will depend on securing profitable contracts, managing project costs effectively, and navigating the highly competitive Chinese renewable energy market. The path forward likely involves optimizing its current service offerings and potentially restructuring operations to achieve sustainable economics.

Sources

Company FilingsShenzhen Stock Exchange

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