investorscraft@gmail.com

Intrinsic ValueNingbo Deye Technology Group Co., Ltd. (605117.SS)

Previous Close$83.97
Intrinsic Value
Upside potential
Previous Close
$83.97

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

Ningbo Deye Technology Group operates as a specialized manufacturer of energy-efficient components and systems within the global consumer appliances and renewable energy sectors. Its core revenue model is built on designing and producing high-value variable frequency control systems, inverters, and heat exchangers, which are critical for optimizing energy consumption in products like air conditioners, refrigerators, and solar power systems. The company serves a diverse international client base, exporting its technologically advanced products to markets including Europe, North America, and emerging economies, which diversifies its revenue streams and reduces regional dependency. Deye leverages its deep engineering expertise and established manufacturing capabilities to position itself as a key supplier to major appliance OEMs and renewable energy integrators, competing on reliability, efficiency, and cost-effectiveness in a highly technical B2B landscape.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 11.21 billion and a net income of CNY 2.96 billion, reflecting a high net profit margin of approximately 26.4%. Strong operating cash flow of CNY 3.37 billion significantly exceeded capital expenditures, indicating excellent cash conversion from its core operations and efficient management of working capital.

Earnings Power And Capital Efficiency

Deye demonstrates formidable earnings power, generating substantial profits from its asset base. Diluted EPS of CNY 3.28 underscores strong per-share profitability. The company's capital expenditure of CNY -469 million is moderate relative to its cash flow, suggesting a capital-light model that efficiently deploys investment for growth without excessive reinvestment needs.

Balance Sheet And Financial Health

The balance sheet is solid, with a healthy cash position of CNY 3.55 billion providing a significant liquidity buffer. Total debt of CNY 3.04 billion appears manageable against its cash holdings and strong earnings, indicating a conservative financial structure with low leverage risk and ample capacity to fund operations and strategic initiatives.

Growth Trends And Dividend Policy

The company exhibits a shareholder-friendly capital allocation strategy, evidenced by a substantial dividend per share of CNY 3.8. This payout, combined with its strong earnings retention, suggests a balanced approach to returning capital to investors while simultaneously funding organic growth initiatives and maintaining financial flexibility for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 66.04 billion, the market assigns a significant premium, reflecting high growth expectations in its core inverter and renewable energy segments. A beta of 0.242 indicates the stock is perceived as less volatile than the broader market, potentially appealing to risk-averse investors seeking exposure to the energy efficiency theme.

Strategic Advantages And Outlook

Deye's strategic advantage lies in its deep technological integration across variable frequency drives and renewable energy inverters, positioning it to capitalize on global energy transition trends. Its established export footprint and product diversification provide resilience against regional economic cycles, supporting a stable long-term growth outlook in both consumer appliances and clean technology markets.

Sources

Company DescriptionFinancial 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