investorscraft@gmail.com

Intrinsic ValueSungrow Power Supply Co., Ltd. (300274.SZ)

Previous Close$151.00
Intrinsic Value
Upside potential
Previous Close
$151.00

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

Sungrow Power Supply Co., Ltd. operates as a global leader in the renewable energy equipment sector, specializing in the research, development, and manufacturing of critical power conversion and storage solutions. The company's core revenue model is built on the sale of its proprietary hardware, including photovoltaic inverters, energy storage systems, and wind power converters, complemented by value-added services such as maintenance and smart energy operations. As a pivotal player in the industrials sector, specifically within electrical equipment, Sungrow serves a diverse international clientele involved in utility-scale, commercial, and residential solar and wind projects. Its market position is strengthened by deep technological expertise accumulated since its 1997 founding, enabling it to capitalize on the global transition towards clean energy. The company's comprehensive portfolio, which also encompasses innovative offerings like water surface photovoltaic equipment and EV drive systems, allows it to address multiple segments of the energy value chain, fostering resilience and cross-selling opportunities. This integrated approach, combined with its established brand and global footprint headquartered in Hefei, China, solidifies Sungrow's status as a key enabler of the world's decarbonization efforts.

Revenue Profitability And Efficiency

Sungrow demonstrated robust financial performance with revenue of CNY 77.9 billion for the fiscal year. The company translated this top-line strength into substantial bottom-line profitability, achieving a net income of CNY 11.0 billion. This indicates effective cost management and operational efficiency, further supported by a healthy operating cash flow of CNY 12.1 billion, which significantly exceeds capital expenditures, underscoring strong cash generation from core business activities.

Earnings Power And Capital Efficiency

The company's earnings power is evident from its diluted earnings per share of CNY 5.32, reflecting strong profitability on a per-share basis. Capital efficiency appears sound, as the business generates ample operating cash flow to fund its growth investments, with capital expenditures of CNY 2.8 billion representing a disciplined allocation of resources towards expanding production capacity and technological advancement.

Balance Sheet And Financial Health

Sungrow maintains a conservative financial structure with a cash and equivalents balance of CNY 19.8 billion, providing significant liquidity. Total debt stands at CNY 9.4 billion, resulting in a net cash position that denotes a strong balance sheet. This low leverage profile offers financial flexibility to navigate market cycles and invest in strategic initiatives without undue risk.

Growth Trends And Dividend Policy

Supported by strong earnings, the company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 1.08. The underlying growth trends are fueled by global demand for renewable energy solutions, positioning Sungrow to benefit from long-term secular tailwinds. The company's reinvestment of cash flows, after dividends, into innovation and capacity signals a balanced approach to growth and capital return.

Valuation And Market Expectations

With a market capitalization of approximately CNY 283 billion, the market valuation incorporates expectations for continued leadership in the expanding renewable energy sector. The beta of 0.883 suggests the stock has historically been less volatile than the broader market, which may reflect investor perception of its established business model and defensive growth characteristics within the energy transition theme.

Strategic Advantages And Outlook

Sungrow's strategic advantages lie in its extensive product portfolio, technological innovation, and global scale, which are critical in a competitive industry. The outlook remains positive, driven by worldwide commitments to clean energy. The company's focus on R&D and its strong balance sheet provide a solid foundation to capitalize on future growth opportunities in solar, storage, and emerging energy technologies.

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