investorscraft@gmail.com

Intrinsic ValueClenergy Technology Co., Ltd. (603628.SS)

Previous Close$13.83
Intrinsic Value
Upside potential
Previous Close
$13.83

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

Clenergy Technology operates as a specialized provider of solar energy infrastructure solutions, focusing on the manufacturing and distribution of solar tracking systems, mounting structures, and cable management products. The company serves diverse market segments including residential, commercial, industrial, and utility-scale solar projects through a global distributor network. Its comprehensive product portfolio extends beyond hardware to include power electronics such as string combiner boxes and inverters, complemented by value-added engineering and technical consultation services. Operating within the highly competitive renewable energy sector, Clenergy has established itself as an integrated solutions provider rather than merely a component manufacturer. The company's market positioning leverages China's manufacturing advantages while targeting international expansion, particularly in markets with growing solar adoption. Its turnkey project services and financing solutions differentiate its offering from pure-play hardware competitors, creating a more resilient business model that captures value across the project lifecycle.

Revenue Profitability And Efficiency

The company generated CNY 1.92 billion in revenue with net income of CNY 90.2 million, reflecting a net margin of approximately 4.7%. Operating cash flow of CNY 184.1 million demonstrates reasonable cash conversion, though capital expenditures of CNY -165.1 million indicate ongoing investment in production capacity and technological development. The margin profile suggests competitive pressures typical in solar equipment manufacturing, balanced by value-added service offerings.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.33, the company demonstrates modest earnings power relative to its market capitalization. The negative capital expenditure relative to operating cash flow indicates a net investment outflow, suggesting the company is prioritizing growth investments over immediate cash returns. This strategic allocation supports capacity expansion and technological advancement in a rapidly evolving solar market.

Balance Sheet And Financial Health

The balance sheet shows CNY 350.3 million in cash against total debt of CNY 642.0 million, indicating moderate leverage. The debt position appears manageable given the company's cash generation capabilities and market position. The liquidity position provides operational flexibility while supporting continued investment in growth initiatives and working capital requirements for international expansion.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.066 per share, representing a payout ratio of approximately 20% based on current EPS. This balanced approach retains sufficient capital for reinvestment while providing shareholder returns. Growth trends are aligned with global solar adoption rates, particularly in utility-scale and commercial segments where the company's tracking and mounting systems see strongest demand.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.72 billion, the company carries a P/E ratio of approximately 41x based on trailing earnings, reflecting growth expectations in the solar sector. The beta of 0.625 suggests lower volatility than the broader market, possibly due to the company's established market position and diversified service offerings beyond pure manufacturing.

Strategic Advantages And Outlook

Clenergy's integrated approach combining hardware manufacturing with engineering services creates competitive advantages in project development and customer retention. The company's technical consultation and financing services provide additional revenue streams while deepening client relationships. Outlook remains positive given global renewable energy transition trends, though subject to policy changes and manufacturing cost pressures inherent to the solar industry.

Sources

Company financial statementsStock exchange disclosuresCompany description and financial data 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