investorscraft@gmail.com

Intrinsic ValueWindey Energy Technology Group Co., Ltd. (300772.SZ)

Previous Close$19.46
Intrinsic Value
Upside potential
Previous Close
$19.46

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

Windey Energy Technology Group operates as a comprehensive wind energy solutions provider in China's renewable energy sector. The company's core revenue model integrates the manufacturing and sale of wind turbines with downstream project development and operational services. This vertical integration spans research, development, and production of turbine technology, complemented by investments in and operation of new energy power stations. The business extends beyond equipment sales to include smart services, EPC general contracting for new energy projects, and digital product offerings, creating multiple revenue streams across the wind power value chain. Within China's competitive industrial machinery landscape, Windey has established a significant market position as a domestic technology leader. The company leverages its long-standing presence since 2001 to serve utility-scale wind farm developers and operators, positioning itself as an integrated service provider rather than merely a equipment manufacturer. This strategic approach allows Windey to capture value throughout project lifecycles, from initial development through long-term operation and maintenance, differentiating it from pure-play manufacturers in the industrials sector.

Revenue Profitability And Efficiency

Windey generated substantial revenue of CNY 22.2 billion for FY 2024, demonstrating significant scale in China's wind energy market. However, profitability metrics indicate pressure, with net income of CNY 465 million translating to a narrow net margin of approximately 2.1%. The company maintained positive operating cash flow of CNY 2.04 billion, though capital expenditures of CNY 1.57 billion reflect ongoing investments in capacity and technology development to maintain competitive positioning in the evolving renewable energy landscape.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.66, reflecting moderate earnings power relative to its market capitalization. Operating cash flow coverage of capital expenditures appears adequate, with OCF exceeding CapEx by approximately CNY 467 million. This suggests the business generates sufficient internal cash to fund its investment program while maintaining operational flexibility, though profitability levels may constrain returns on invested capital in the current competitive environment.

Balance Sheet And Financial Health

Windey maintains a robust liquidity position with cash and equivalents of CNY 6.84 billion, providing substantial financial flexibility. Total debt of CNY 3.26 billion indicates a conservative leverage profile, with cash reserves significantly exceeding outstanding obligations. This strong balance sheet structure supports the capital-intensive nature of wind turbine manufacturing and project development activities, positioning the company to weather industry cycles and pursue strategic investments as opportunities arise.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy, distributing CNY 0.06 per share despite relatively thin profit margins. This distribution represents a payout ratio of approximately 9% of diluted EPS, indicating management's preference to retain earnings for reinvestment in growth initiatives. The capital allocation strategy appears balanced between returning capital to shareholders and funding the company's expansion in China's rapidly evolving renewable energy sector, where scale and technological advancement are critical competitive factors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.2 billion, the market values Windey at roughly 0.6 times revenue and 30 times net income based on FY 2024 results. The low beta of 0.23 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its positioning in China's policy-driven renewable energy sector. These valuation multiples indicate market expectations for moderate growth prospects amid competitive industry dynamics and evolving regulatory support for wind energy development.

Strategic Advantages And Outlook

Windey's strategic advantages include vertical integration across the wind value chain and long-standing industry experience since 2001. The outlook depends on China's renewable energy policy direction, technological innovation pace, and competitive dynamics. The company's strong balance sheet provides resilience, while its integrated service model offers differentiation potential in a market increasingly focused on total cost of ownership and operational efficiency throughout project lifecycles.

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