investorscraft@gmail.com

Intrinsic ValueGinlong Technologies Co., Ltd. (300763.SZ)

Previous Close$82.80
Intrinsic Value
Upside potential
Previous Close
$82.80

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

Ginlong Technologies operates as a specialized manufacturer within the global solar energy sector, focusing primarily on the research, development, and production of string inverters. The company's core revenue model is derived from the sale of its Solis-branded inverters, which are critical components in photovoltaic systems, converting direct current from solar panels into usable alternating current. Its product portfolio is segmented to serve diverse market needs, including single-phase and three-phase inverters for residential and commercial applications, utility-scale inverters for large solar farms, and a growing line of energy storage inverters that support hybrid systems. This positions Ginlong as an integrated solutions provider rather than just a hardware manufacturer, supported by the sale of complementary accessories and after-sales services. Operating in the highly competitive electrical equipment industry, the company has established a distinct global footprint, supplying products worldwide from its base in Ningbo, China. Its market position is that of a focused, pure-play inverter specialist, competing against larger, diversified industrial conglomerates by leveraging deep technical expertise and a singular brand identity. The strategic emphasis on the Solis brand helps cultivate customer loyalty and brand recognition in a market where reliability and performance are paramount.

Revenue Profitability And Efficiency

For the fiscal year, Ginlong Technologies reported revenue of CNY 6.54 billion, achieving a net income of CNY 691 million. This translates to a net profit margin of approximately 10.6%, indicating reasonable profitability after accounting for operational costs and competitive pressures. The company generated robust operating cash flow of CNY 2.05 billion, which significantly exceeded its net income, suggesting strong cash conversion efficiency and effective management of working capital. Capital expenditures were substantial at CNY 3.63 billion, reflecting ongoing investments in production capacity and technological advancement.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 1.75, providing a clear measure of its earnings power on a per-share basis. The significant gap between the strong operating cash flow and the high level of capital expenditures indicates a capital-intensive business model focused on growth and scaling operations. This dynamic suggests that while the company is profitable, a substantial portion of its cash generation is being reinvested back into the business to fund expansion and maintain its competitive technological edge.

Balance Sheet And Financial Health

Ginlong's balance sheet shows a cash position of CNY 937 million, which is modest relative to its total debt of CNY 11.32 billion. This elevated debt level is a key consideration for financial health, likely supporting its aggressive capital expenditure program and global expansion. The resulting leverage necessitates careful management of cash flows to service obligations, though the company's solid operating cash generation provides a foundational cushion for meeting its financial commitments.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing CNY 0.20 per share, which indicates a commitment to returning capital to shareholders despite its growth-focused strategy. The substantial capital investment signals a clear priority on expanding production capabilities and market share. The balance between reinvesting for future growth and providing a shareholder return reflects a strategy aimed at sustaining long-term expansion while acknowledging current investor expectations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 32.7 billion, the market valuation implies significant growth expectations embedded in the stock price. A beta of 0.44 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the renewable energy theme with moderated risk. The valuation multiples will be influenced by investor confidence in the company's ability to execute its expansion plans profitably.

Strategic Advantages And Outlook

Ginlong's strategic advantage lies in its specialized focus on string inverters and the established Solis brand, which fosters technical credibility and customer trust in a critical solar component. The outlook is tied to global demand for solar energy and energy storage solutions. Success will depend on maintaining technological leadership, managing leverage effectively, and navigating intense industry competition to capitalize on the long-term transition to renewable energy sources.

Sources

Company FinancialsShenzhen Stock Exchange

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