investorscraft@gmail.com

Intrinsic ValueShenzhen SOFARSOLAR Co Ltd (301658.SZ)

Previous Close$30.02
Intrinsic Value
Upside potential
Previous Close
$30.02

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 SOFARSOLAR operates as a specialized technology company in the global solar energy sector, focusing on the development and distribution of photovoltaic inverters and integrated energy storage systems. The company generates revenue through the sale of its comprehensive product portfolio, which includes hybrid inverters, battery storage solutions, and smart energy management platforms tailored for residential, commercial, and utility-scale applications. This diversified approach allows SOFARSOLAR to capture value across multiple segments of the renewable energy value chain, from individual homeowners to large-scale industrial projects. Operating in the highly competitive solar technology industry, the company has established an international presence, leveraging its Shenzhen base to serve both domestic Chinese and overseas markets. Its market positioning is characterized by a focus on technological innovation in power conversion and energy management, aiming to differentiate through product reliability and system integration capabilities rather than competing solely on price. The strategic emphasis on combining solar generation with storage solutions addresses the growing demand for energy independence and grid stability, positioning the company at the intersection of two rapidly expanding renewable energy submarkets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.71 billion, achieving a net income of CNY 258.9 million. This translates to a net profit margin of approximately 9.6%, indicating reasonable profitability within the competitive solar technology sector. Operating cash flow was positive at CNY 339.8 million, comfortably covering capital expenditures of CNY 136.6 million, which suggests efficient management of operational working capital and a sustainable reinvestment cycle for future growth.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.70. The positive operating cash flow significantly exceeded net income, reflecting strong cash conversion efficiency. The capital expenditure program, while substantial, appears focused on capacity and technological enhancements, supporting the company's strategic objectives in the evolving energy storage and inverter markets without straining its financial resources.

Balance Sheet And Financial Health

SOFARSOLAR maintains a robust balance sheet with cash and equivalents of CNY 1.19 billion against total debt of CNY 381.5 million, resulting in a strong net cash position. This conservative financial structure provides significant liquidity and flexibility to navigate market cycles and invest in strategic initiatives. The low debt level relative to cash reserves indicates a low-risk financial profile and ample capacity to fund operations and growth organically.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, evidenced by a dividend per share of CNY 0.126. This distribution, representing a payout ratio of approximately 18% based on diluted EPS, signals a commitment to returning capital to shareholders while retaining the majority of earnings for reinvestment into the business. The balance between dividends and retained earnings supports both immediate shareholder returns and long-term growth ambitions in the renewable energy sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.65 billion, the market valuation reflects expectations for continued growth in the renewable energy sector. The company's beta of 0.27 suggests lower volatility compared to the broader market, which may indicate investor perception of a relatively stable business model within the technology sector, potentially influenced by its focus on essential energy infrastructure products.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach to solar and storage solutions, catering to the increasing demand for reliable and efficient energy systems. Its focus on technological innovation across residential, commercial, and utility segments positions it to benefit from global energy transition trends. The strong balance sheet provides a solid foundation for navigating competitive pressures and capitalizing on growth opportunities in both domestic and international markets as renewable adoption accelerates.

Sources

Company DescriptionFinancial Metrics 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