investorscraft@gmail.com

Intrinsic ValueZhejiang Sunoren Solar Technology Co.,Ltd. (603105.SS)

Previous Close$9.95
Intrinsic Value
Upside potential
Previous Close
$9.95

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

Zhejiang Sunoren Solar Technology operates as an integrated player in China's photovoltaic industry, generating revenue through manufacturing, project development, and service provision. Its core manufacturing operations produce polycrystalline and monocrystalline silicon wafers and solar cell modules, while its project development arm builds and operates commercial and household distributed power plants. The company has expanded its ecosystem offerings to include optical storage electric car charging stations and comprehensive operation and maintenance services for power plants, creating multiple revenue streams across the solar value chain. Operating in the highly competitive Chinese solar sector, Sunoren positions itself as a vertically integrated solutions provider rather than just a manufacturer. This integrated approach allows the company to capture value across multiple segments of the solar industry while maintaining relevance in both the manufacturing and project development spaces within China's massive renewable energy market.

Revenue Profitability And Efficiency

The company generated CNY 688.9 million in revenue with strong profitability, achieving net income of CNY 193.6 million representing a 28% net margin. Operating cash flow of CNY 388.8 million significantly exceeded net income, indicating excellent cash conversion efficiency. The company maintained disciplined capital allocation with substantial capital expenditures of CNY 370.1 million directed toward growth initiatives.

Earnings Power And Capital Efficiency

Sunoren demonstrated robust earnings power with diluted EPS of CNY 0.39, supported by efficient operations in the competitive solar sector. The company's capital efficiency is evidenced by its ability to generate substantial operating cash flow while investing heavily in capacity expansion. The significant capital expenditure program reflects management's confidence in future growth opportunities within the photovoltaic market.

Balance Sheet And Financial Health

The balance sheet shows CNY 388.5 million in cash against total debt of CNY 1.69 billion, indicating leveraged but manageable financial positioning. The company's debt load appears structured to support its capital-intensive manufacturing and project development activities. Strong operating cash flow generation provides capacity to service debt obligations while funding ongoing operations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.20, representing a payout ratio of approximately 51% based on diluted EPS. This balanced capital allocation strategy combines returning capital to shareholders with reinvestment for growth. The substantial capital expenditure program indicates management's focus on expanding capacity and capturing market opportunities in the evolving solar energy landscape.

Valuation And Market Expectations

With a market capitalization of CNY 4.55 billion, the company trades at approximately 6.6 times revenue and 23.5 times earnings. The low beta of 0.362 suggests the market perceives the stock as relatively defensive compared to broader market movements. This valuation reflects expectations for continued growth in China's solar sector while accounting for industry competitive pressures.

Strategic Advantages And Outlook

The company's integrated business model spanning manufacturing, project development, and services provides competitive advantages through vertical integration. Its positioning in China's growing renewable energy market offers exposure to favorable regulatory tailwinds. The expansion into complementary areas like energy storage and EV charging demonstrates strategic vision for evolving energy infrastructure needs.

Sources

Company financial statementsStock exchange disclosures

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