investorscraft@gmail.com

Intrinsic ValueZhejiang Sunflower Great Health Limited Liability Company (300111.SZ)

Previous Close$4.50
Intrinsic Value
Upside potential
Previous Close
$4.50

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

Zhejiang Sunflower Great Health operates within the global solar energy sector, focusing on the manufacturing and distribution of photovoltaic products. Its core revenue model is derived from the research, development, production, and sale of polycrystalline silicon wafers, photovoltaic cells, and modules. The company operates in the highly competitive and capital-intensive renewable energy industry, serving worldwide markets from its base in China. Its strategic pivot in 2020, reflected in a name change to include 'Great Health,' suggests a potential diversification beyond its traditional solar focus, though its primary operations remain in photovoltaics. The firm's market positioning is that of a specialized manufacturer in the solar supply chain, competing on cost and technological efficiency in a sector dominated by larger, integrated players. This niche focus requires continuous innovation and operational excellence to maintain relevance amid fluctuating global demand for solar components and intense price competition.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 330 million. It achieved a net income of CNY 7.8 million, resulting in a slim net profit margin. Operating cash flow was positive at CNY 31.4 million, which comfortably covered capital expenditures of CNY 12.9 million, indicating the core operations are funding necessary investments without external financing.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.006, reflecting modest earnings power relative to its substantial share count. The positive operating cash flow, which significantly exceeded net income, suggests reasonable quality of earnings and effective working capital management. The ability to generate cash from operations that surpasses capital spending points to a currently self-sustaining operational model.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with a cash position of CNY 567.4 million substantially exceeding total debt of merely CNY 4.9 million. This results in a significant net cash position, providing a strong liquidity buffer and financial flexibility. The low debt level minimizes interest expense and reduces financial risk, positioning the company with a robust financial health profile.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with a strategy of retaining earnings to fund operations or potential growth initiatives. The available data for a single period limits the analysis of long-term growth trends. The capital expenditure level indicates ongoing investment in maintaining or potentially expanding its productive capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.38 billion, the stock trades at a high multiple relative to its current revenue and earnings, suggesting market expectations for significant future growth or a potential premium based on its net cash position. A beta of 0.94 indicates the stock's volatility is slightly lower than the broader market average.

Strategic Advantages And Outlook

The company's primary strategic advantage is its strong, debt-free balance sheet, which provides resilience and optionality. Its focus on specific segments of the solar supply chain allows for specialization. The outlook is tied to global solar energy adoption trends and competitive dynamics. The 2020 rebranding to 'Great Health' introduces an element of strategic uncertainty regarding potential future diversification beyond its core solar business.

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