investorscraft@gmail.com

Intrinsic ValueYonz Technology Co.,Ltd. (603381.SS)

Previous Close$21.90
Intrinsic Value
Upside potential
Previous Close
$21.90

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

Yonz Technology operates as a specialized manufacturer within China's renewable energy sector, focusing exclusively on aluminum alloy structural components for photovoltaic systems. The company generates revenue through the research, development, production, and sale of precision-engineered aluminum products including photovoltaic frames, building-integrated photovoltaic (BIPV) solutions, solar mounting brackets, and innovative carbonado roof tiles. These components serve as critical infrastructure for solar module manufacturers and installation companies, positioning Yonz as an essential supplier in the photovoltaic value chain. The company leverages its technical expertise in aluminum alloy manufacturing to create durable, lightweight, and corrosion-resistant products that meet the stringent requirements of solar energy applications. Operating in a highly competitive segment of the renewable energy industry, Yonz maintains its market position through specialized product offerings and domestic manufacturing capabilities, catering primarily to the growing Chinese solar market while facing competition from both specialized component makers and integrated solar companies.

Revenue Profitability And Efficiency

Yonz Technology reported robust revenue of CNY 8.18 billion for the period, demonstrating strong market demand for its photovoltaic structural components. The company achieved net income of CNY 268 million with diluted EPS of CNY 1.29, indicating reasonable profitability margins within its competitive industry segment. However, operating cash flow was negative at CNY -3.76 billion, suggesting potential working capital challenges or significant investments in growth initiatives during the period.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained by the capital-intensive nature of aluminum manufacturing and competitive pricing pressures in the solar components market. With substantial capital expenditures of CNY -616 million, Yonz is investing significantly in production capacity and technological capabilities. The negative operating cash flow relative to net income indicates potential efficiency challenges in working capital management or timing differences in receivables and inventory cycles.

Balance Sheet And Financial Health

Yonz maintains a cash position of CNY 1.05 billion against total debt of CNY 6.05 billion, indicating leveraged financial structure common in capital-intensive manufacturing. The debt level appears substantial relative to the company's market capitalization, suggesting potential financial leverage concerns. The balance sheet structure reflects the typical profile of an industrial manufacturer with significant fixed assets and working capital requirements.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.56, representing a reasonable payout ratio given current earnings. Growth trends appear aligned with the expanding Chinese solar market, though specific historical growth rates cannot be verified from provided data. The dividend policy suggests management's confidence in sustainable cash generation despite current working capital pressures.

Valuation And Market Expectations

With a market capitalization of CNY 5.85 billion, the company trades at approximately 0.7 times revenue and 22 times earnings, reflecting market expectations for continued growth in the renewable energy sector. The beta of 0.99 indicates stock performance closely correlated with broader market movements, suggesting investors view the company as having average systematic risk within its sector.

Strategic Advantages And Outlook

Yonz benefits from specialized expertise in aluminum photovoltaic components and positioning within China's growing renewable energy ecosystem. The company's focus on BIPV and innovative roofing solutions represents alignment with emerging solar integration trends. However, execution risks include managing working capital efficiency, competitive pressures, and dependence on the cyclical solar installation market. The outlook remains tied to China's renewable energy adoption rates and regulatory support for solar power generation.

Sources

Company financial reportingStock 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