investorscraft@gmail.com

Intrinsic ValueRisen Energy Co.,Ltd. (300118.SZ)

Previous Close$19.93
Intrinsic Value
Upside potential
Previous Close
$19.93

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

Risen Energy operates as a vertically integrated solar technology company, generating revenue through the research, development, manufacturing, and global sale of photovoltaic products and energy storage solutions. Its core business model spans the solar value chain, from producing crystalline silicon materials and solar cells to assembling complete PV modules. The company has strategically expanded beyond traditional module manufacturing into high-efficiency HJT (heterojunction) technology and a comprehensive portfolio of energy storage systems tailored for utility-scale, commercial, industrial, and residential applications. This diversification allows Risen Energy to capture value across multiple segments of the clean energy ecosystem, positioning it as an integrated solutions provider rather than a pure-play manufacturer. Operating within the highly competitive global solar sector, the company maintains a significant presence in China while pursuing international growth. Its market position is characterized by technological investment in advanced products like monocrystalline and HJT modules, which aim to differentiate its offerings in a commoditized market. The expansion into energy storage represents a strategic adjacency that leverages its existing customer relationships and technological capabilities, creating cross-selling opportunities and providing a hedge against cyclicality in the solar module business.

Revenue Profitability And Efficiency

Risen Energy reported substantial revenue of CNY 20.2 billion for the period, demonstrating significant scale in its operations. However, the company faced severe profitability challenges, with a net loss of CNY 3.4 billion and negative diluted EPS of CNY -3.04. Operational efficiency was further pressured by negative operating cash flow of CNY 4.3 billion, indicating potential working capital strain or aggressive expansion efforts in a competitive pricing environment for solar products.

Earnings Power And Capital Efficiency

The company's current earnings power is significantly constrained, as evidenced by the substantial net loss. Capital expenditure of CNY 2.2 billion suggests ongoing investment in production capacity and technology, particularly in HJT and energy storage. The negative cash flow from operations relative to capital expenditures indicates that investments are not yet generating sufficient operational returns, pointing to challenges in capital allocation efficiency during this phase of technological transition and market competition.

Balance Sheet And Financial Health

Risen Energy maintains a cash position of CNY 5.2 billion, which provides some liquidity buffer. However, total debt of CNY 11.6 billion results in a leveraged balance sheet structure. The combination of negative profitability and substantial debt obligations raises concerns about financial flexibility, particularly in an industry characterized by rapid technological change and pricing pressure that requires continuous capital investment to maintain competitiveness.

Growth Trends And Dividend Policy

Despite the challenging profitability metrics, the company maintained a dividend payment of CNY 0.2 per share, which may reflect a commitment to shareholder returns or specific corporate policies. The growth trajectory appears focused on technological advancement through HJT modules and expansion into energy storage systems, though current financial results suggest these initiatives have yet to translate into sustainable bottom-line growth amid industry-wide margin compression.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.1 billion, the market valuation reflects significant skepticism about near-term recovery prospects, trading at a substantial discount to annual revenue. The beta of 0.97 indicates stock volatility roughly in line with the broader market, suggesting investors view company-specific risks as balanced against sector-wide challenges facing solar manufacturers globally.

Strategic Advantages And Outlook

Risen Energy's strategic advantages include vertical integration and technological focus on high-efficiency HJT modules, which could provide differentiation in a competitive market. The outlook remains challenging due to industry overcapacity and pricing pressure, though the energy storage expansion offers potential diversification. Success will depend on improving operational efficiency, managing debt levels, and successfully commercializing advanced technologies to restore profitability in evolving global energy markets.

Sources

Company Financial ReportsShenzhen 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