investorscraft@gmail.com

Intrinsic ValueSolareast Holdings Co., Ltd. (603366.SS)

Previous Close$9.66
Intrinsic Value
Upside potential
Previous Close
$9.66

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

Solareast Holdings Co., Ltd. is a prominent Chinese manufacturer operating in the renewable energy and home appliances sector. The company's core revenue model is derived from the research, development, production, and sale of a diversified portfolio of products, primarily focused on water heating solutions. Its extensive product lineup includes solar, electric, and gas water heaters, positioning it as an integrated provider for residential and commercial thermal energy needs. Beyond water heating, the company has expanded into kitchen appliances, such as hoods, stoves, and ovens, and clean energy heating systems, including air source heat pumps and gas boilers. This diversification allows Solareast to capture value across multiple home energy and appliance categories, leveraging its manufacturing expertise and distribution networks. Operating from its base in Lianyungang, the company holds a significant position within China's domestic market, competing by offering a range of products that cater to both traditional and renewable energy preferences. Its market position is supported by its long-standing history since 1999 and its vertical integration in production.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.08 billion. It achieved a net income of CNY 212 million, indicating a net profit margin of approximately 4.2%. Operating cash flow was a modest CNY 15.5 million, which was significantly overshadowed by substantial capital expenditures of CNY -920 million, suggesting heavy investment activities or potential asset acquisitions during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.26, reflecting its earnings power on a per-share basis. The significant disparity between operating cash flow and capital expenditures highlights a period of intense capital investment, which may be aimed at expanding production capacity or developing new product lines, impacting short-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 753 million. Total debt is reported at CNY 486 million, resulting in a conservative net cash position. This strong liquidity and low leverage indicate a robust financial health, providing flexibility to navigate market cycles and fund future growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.054. The strategic focus appears to be on growth through significant capital investments, as shown by the capex outflow, potentially targeting expansion in its clean energy and appliance segments to drive future revenue growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.03 billion, the market values the company at a price-to-earnings ratio based on trailing earnings. The negative beta of -0.817 suggests the stock has historically exhibited a low correlation, or even an inverse relationship, with the broader market movements, which may appeal to certain investors seeking diversification.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified product portfolio across water heating, kitchens, and clean energy, catering to evolving consumer demands. Its strong balance sheet provides a foundation for sustained investment in innovation and market expansion. The outlook will depend on its ability to successfully integrate its capital investments and capitalize on growth opportunities in China's energy and appliance markets.

Sources

Company DescriptionProvided Financial Data

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