investorscraft@gmail.com

Intrinsic ValueShenzhen S.C New Energy Technology Corporation (300724.SZ)

Previous Close$137.70
Intrinsic Value
Upside potential
Previous Close
$137.70

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

Shenzhen S.C New Energy Technology Corporation operates as a specialized equipment manufacturer within the global photovoltaic industry, providing comprehensive automation solutions for crystalline silicon solar cell production lines. The company's core revenue model centers on designing, manufacturing, and selling sophisticated turnkey systems and individual machinery, including texturing equipment, diffusion furnaces, and PECVD coating systems essential for modern high-efficiency cell manufacturing. As a key supplier to solar cell producers, its business is intrinsically linked to capital expenditure cycles in the renewable energy sector, particularly in China and across Asia. The company has established a strong market position by focusing on technological innovation and integrated solutions that enhance production efficiency and cell performance for its clients. Its export footprint spans major solar manufacturing hubs in India, Japan, Thailand, and Vietnam, demonstrating international competitiveness. This strategic focus on automation and process optimization positions the company as an enabler of the global energy transition, serving manufacturers seeking to scale production and reduce costs through advanced manufacturing technology.

Revenue Profitability And Efficiency

The company demonstrated robust financial performance with revenue of CNY 18.9 billion for the period. Profitability was strong, with net income reaching CNY 2.76 billion, translating to a healthy net margin. Operating cash flow generation was substantial at CNY 2.95 billion, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash. This cash flow profile supports ongoing operations and strategic investments without straining financial resources.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 7.94, reflecting substantial earnings power relative to the equity base. The company maintained moderate capital expenditures of CNY 300 million, suggesting a capital-light model relative to its scale. The significant positive operating cash flow relative to capex indicates high capital efficiency and strong returns on invested capital, characteristic of specialized industrial equipment providers with established technologies.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with cash and equivalents of CNY 4.07 billion against minimal total debt of approximately CNY 75 million. This results in a substantial net cash position, providing significant financial flexibility and a strong buffer against industry cyclicality. The conservative leverage profile underscores a low-risk financial structure capable of weathering potential downturns in solar equipment demand.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, evidenced by a dividend per share of CNY 1.20. This distribution, combined with the strong earnings and cash flow generation, suggests a balanced approach to capital allocation that rewards shareholders while retaining ample resources for growth. The company's positioning within the expanding global solar energy market provides a structural growth tailwind for its specialized equipment offerings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 32.85 billion, the market valuation reflects expectations for continued growth in the solar equipment sector. A beta of 0.53 indicates lower volatility compared to the broader market, potentially suggesting investor perception of stable business prospects. The valuation incorporates the company's leading position in photovoltaic manufacturing equipment and its exposure to global renewable energy expansion.

Strategic Advantages And Outlook

The company's strategic advantages lie in its deep technical expertise in solar cell production processes and its integrated equipment solutions. Its outlook is tied to global solar capacity additions and technological shifts toward higher-efficiency cell architectures like PERC. The strong balance sheet provides strategic optionality to invest in next-generation technologies or navigate industry cycles, positioning the company to capitalize on the long-term secular growth of solar energy adoption worldwide.

Sources

Company Annual ReportShenzhen 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