investorscraft@gmail.com

Intrinsic ValueJiangsu TongLin Electric Co.,Ltd. (301168.SZ)

Previous Close$44.18
Intrinsic Value
Upside potential
Previous Close
$44.18

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

Jiangsu TongLin Electric operates as a specialized manufacturer within China's renewable energy sector, focusing primarily on photovoltaic connection systems and related electrical infrastructure. The company's core revenue model derives from the research, development, and production of critical PV components including junction boxes, connectors, wiring harnesses, and inverters, serving both utility-scale and distributed solar projects. Its product portfolio extends to electrical equipment such as cable trays and switch cabinets, positioning it as an integrated solutions provider across the solar value chain. While firmly anchored in the solar industry, TongLin has diversified into industrial automation and biotechnology equipment, including fermentation systems and water treatment projects, demonstrating a strategic approach to adjacent technological markets. The company maintains a established presence in China's competitive solar equipment landscape, leveraging its founding legacy dating back to 1984 to build long-term customer relationships. This market position is characterized by its vertical integration capabilities, offering everything from basic connectors to complete system solutions like PV combiner boxes, which enhances its value proposition to EPC contractors and project developers. The expansion into biotechnology represents a calculated diversification effort, though the solar segment remains the dominant revenue driver and primary growth vector for the business.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of approximately CNY 1.59 billion, achieving a net income of CNY 71.4 million. This translates to a net profit margin of roughly 4.5%, indicating moderate profitability in a competitive market. The diluted EPS stood at CNY 0.60. A notable concern is the negative operating cash flow of CNY -71.1 million, which, combined with significant capital expenditures of CNY -222.8 million, suggests potential pressure on liquidity from investing activities.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by the modest net income relative to its revenue base. The negative operating cash flow indicates that reported earnings are not yet fully converting into cash generation from core operations. Capital efficiency appears challenged given the substantial capital expenditures exceeding operating cash flow, pointing towards an investment phase that has yet to yield strong returns on invested capital.

Balance Sheet And Financial Health

TongLin maintains a robust liquidity position with cash and equivalents of CNY 880.4 million, substantially covering its total debt of CNY 188.0 million. This conservative leverage profile provides financial flexibility. The strong cash reserve relative to debt obligations suggests a low-risk balance sheet, though the recent negative cash flow from operations warrants monitoring for sustainability.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns despite its growth investments, distributing a dividend of CNY 0.146 per share. The capital expenditure intensity signals an active growth strategy, likely focused on expanding production capacity or technological capabilities within its core PV and diversification segments. The balance between reinvestment and dividends reflects a hybrid approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.81 billion, the company trades at a price-to-earnings ratio of around 67 based on FY 2024 earnings, indicating high growth expectations embedded in its valuation. The beta of 1.55 suggests the stock is significantly more volatile than the broader market, reflecting investor perception of higher risk and potential reward tied to the solar industry's cyclicality.

Strategic Advantages And Outlook

TongLin's primary strategic advantages include its long-established presence in the Chinese solar market and vertically integrated product portfolio. The outlook is closely tied to China's renewable energy adoption rates and policy support for solar power. Success will depend on effectively scaling its operations to improve profitability metrics and successfully integrating its diversification initiatives into sustainable revenue streams alongside its core PV business.

Sources

Company Financial ReportsShenzhen 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