investorscraft@gmail.com

Intrinsic ValueHenan Yicheng New Energy Co., Ltd. (300080.SZ)

Previous Close$4.98
Intrinsic Value
Upside potential
Previous Close
$4.98

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

Henan Yicheng New Energy Co., Ltd. operates as a diversified technology company with a strategic focus on the renewable energy and semiconductor supply chains. Its core manufacturing operations produce ultra-high power graphite electrodes and joints, which are critical components for industrial applications, while simultaneously expanding into high-growth segments including PERC monocrystalline silicon cells and batteries for solar power generation. The company further diversifies its revenue streams through the production of lithium-ion battery anode materials tailored for digital power and energy storage systems, complemented by specialized diamond wire products for wafer slicing. This multi-pronged approach positions Yicheng at the intersection of several key industries, including semiconductors, energy storage, and photovoltaic technology. The company also engages in downstream activities through the operation of its own photovoltaic power stations and provides environmental services via sewage and industrial solid waste treatment plants, creating an integrated business model that leverages synergies across its various divisions within the Chinese market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.42 billion, indicating a substantial operational scale. However, profitability remains a significant challenge, with a reported net loss of CNY 851.3 million and negative diluted EPS of CNY -0.43. Operational cash flow was also negative at CNY -42.2 million, while capital expenditures were substantial at nearly CNY 492 million, reflecting heavy ongoing investment in its production capacity and business expansion initiatives.

Earnings Power And Capital Efficiency

The company's current earnings power is under considerable pressure, as evidenced by the substantial net loss. The significant capital expenditure outlay, which far exceeded operating cash flow, suggests a strategy focused on long-term capacity building rather than near-term capital efficiency. This indicates that the company is in an investment-intensive phase, funding growth through external sources as it scales its new energy and semiconductor material operations.

Balance Sheet And Financial Health

Yicheng maintains a cash position of CNY 1.09 billion, providing some liquidity buffer. However, this is offset by total debt of CNY 1.87 billion, indicating a leveraged financial structure. The negative cash flow from operations raises questions about the sustainability of its current financial strategy and its ability to service debt obligations from ongoing business activities without requiring additional financing.

Growth Trends And Dividend Policy

The company's financials reflect a phase of aggressive expansion and investment, as seen in the high capital expenditures. This growth-oriented strategy comes at the cost of current profitability. In line with this focus on reinvestment and its loss-making position, the company has not declared a dividend, with a dividend per share of zero, conserving all capital for funding its operational and expansion needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.49 billion, the market valuation appears to incorporate expectations for future growth and a successful turnaround from current losses. The beta of 0.545 suggests the stock has been less volatile than the broader market, potentially indicating that investors view its risk profile as moderated, possibly due to its positioning in strategic, government-supported new energy sectors.

Strategic Advantages And Outlook

Yicheng's strategic advantage lies in its diversified exposure to high-growth sectors central to China's industrial policy, including new energy and semiconductors. The outlook is contingent on its ability to translate significant capital investments into profitable revenue streams and achieve operational scale. Success hinges on navigating competitive pressures, managing its debt load, and executing its expansion in the photovoltaic and battery materials markets effectively to reverse current losses.

Sources

Company DescriptionFinancial Data Provided

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