investorscraft@gmail.com

Intrinsic ValueLingda Group Co., Ltd. (300125.SZ)

Previous Close$7.55
Intrinsic Value
Upside potential
Previous Close
$7.55

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

Lingda Group operates as a diversified energy company focused on China's renewable energy sector, with a core business model spanning the entire solar value chain. The company engages in research, development, procurement, production, and sale of solar materials and complete power plant solutions, positioning itself as an integrated player in the photovoltaic ecosystem. Beyond traditional solar operations, Lingda has expanded into energy storage systems and wind power generation development, creating complementary revenue streams. The company serves both utility-scale projects and distributed generation markets, offering specialized solutions for household, commercial, and industrial applications. Lingda maintains an import-export business for solar and energy storage equipment, leveraging international technology partnerships. The company's strategic positioning includes diversification into industrial hemp CBD products and vaping technologies, representing a non-core venture outside its primary energy focus. This multifaceted approach positions Lingda as a mid-tier player in China's competitive renewable energy landscape, operating across multiple segments of the clean energy transition.

Revenue Profitability And Efficiency

Lingda Group reported revenue of CNY 61.2 million for the period, indicating minimal operational scale relative to its industry peers. The company experienced significant financial distress with a net loss of CNY 949.5 million, reflecting substantial operational challenges and potential asset impairments. Operating cash flow was negative CNY 10.0 million, while capital expenditures remained modest at CNY 0.97 million, suggesting constrained investment capacity amid financial difficulties.

Earnings Power And Capital Efficiency

The company's earnings power appears severely compromised, with diluted EPS of negative CNY 3.55 per share. Negative operating cash flow combined with minimal capital investment indicates limited ability to generate returns from deployed capital. The substantial net loss relative to revenue suggests fundamental operational inefficiencies and potentially unsustainable cost structures across its diversified business segments.

Balance Sheet And Financial Health

Lingda maintains CNY 20.4 million in cash and equivalents against total debt of CNY 147.5 million, indicating a leveraged position with constrained liquidity. The debt-to-equity structure appears challenging given the company's negative earnings and cash flow generation. The balance sheet suggests financial stress, potentially limiting strategic flexibility and investment capacity in the competitive renewable energy sector.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth momentum, with the company prioritizing survival over expansion. No dividend payments were made during the period, consistent with the substantial losses and cash flow constraints. The company's growth trajectory appears challenged by its financial position and competitive market dynamics in China's renewable energy sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.15 billion, the valuation appears disconnected from current financial performance, potentially reflecting speculative expectations about future recovery or asset value. The low beta of 0.19 suggests the stock exhibits lower volatility than the broader market, though this may reflect limited trading activity given the company's financial condition.

Strategic Advantages And Outlook

Lingda's integrated approach across solar materials, project development, and energy storage provides theoretical diversification benefits, though execution challenges are evident. The company's outlook remains uncertain given substantial losses and leveraged position in a capital-intensive industry. Success would require significant operational turnaround and potentially strategic restructuring to capitalize on China's renewable energy transition.

Sources

Company filingsShenzhen Stock Exchange disclosures

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