investorscraft@gmail.com

Intrinsic ValueXinjiang Daqo New Energy Co.,Ltd. (688303.SS)

Previous Close$24.25
Intrinsic Value
Upside potential
Previous Close
$24.25

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

Xinjiang Daqo New Energy operates as a specialized polysilicon manufacturer serving the global solar photovoltaic industry, producing high-purity silicon materials essential for solar cell production. The company's core revenue model centers on selling P-type single crystal materials and polycrystalline products to solar panel manufacturers, positioning itself within the renewable energy supply chain. As a subsidiary of Daqo New Energy Corp, it leverages vertical integration and technological expertise to maintain competitive positioning in the volatile polysilicon market. The company focuses on producing both coral and dense aniseed materials alongside compound feeding materials, catering to diverse manufacturing requirements across the solar value chain. Its market position is influenced by global solar energy adoption trends, regulatory support for renewables, and competitive dynamics within the Chinese industrial machinery sector, where scale and production efficiency determine profitability margins.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.41 billion but experienced significant challenges with a net loss of CNY 2.72 billion, indicating severe margin compression in the polysilicon market. Negative operating cash flow of CNY 5.39 billion suggests operational inefficiencies and potential inventory buildup amid market oversupply conditions. These metrics reflect the cyclical nature of the solar materials industry and pricing pressures affecting profitability.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 1.27 demonstrates substantial earnings pressure despite the company's market presence. The negative operating cash flow significantly exceeded capital expenditures of CNY 527 million, indicating cash consumption rather than generation from core operations. This situation suggests the company is navigating a difficult phase in the industry cycle with diminished capital efficiency.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 5.01 billion in cash against minimal total debt of CNY 49.8 million, resulting in a robust net cash position. This conservative debt structure provides financial flexibility during industry downturns. The substantial cash reserves offer缓冲 against ongoing operational cash burn while supporting potential strategic initiatives.

Growth Trends And Dividend Policy

Despite current operational challenges, the company maintained a dividend payment of CNY 0.42 per share, indicating management's confidence in long-term recovery. The solar industry's structural growth drivers remain intact, though cyclical oversupply has created near-term headwinds. The dividend policy suggests a commitment to shareholder returns despite temporary profitability issues.

Valuation And Market Expectations

With a market capitalization of CNY 64.3 billion and a beta of 0.71, the market appears to be pricing in recovery prospects despite current losses. The valuation reflects expectations of industry cycle normalization and the company's strategic position within the global solar supply chain. Investors appear to be looking through near-term challenges toward long-term renewable energy adoption trends.

Strategic Advantages And Outlook

The company benefits from its specialization in high-purity polysilicon and integration within the Daqo New Energy ecosystem. Its strong balance sheet provides resilience during industry downturns, while technological expertise supports competitive positioning. The long-term outlook remains tied to global solar energy expansion, though near-term recovery depends on market balance restoration and pricing improvement in the polysilicon sector.

Sources

Company financial reportsExchange disclosuresMarket data providers

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