investorscraft@gmail.com

Intrinsic ValueGoodWe Technologies Co., Ltd. (688390.SS)

Previous Close$84.38
Intrinsic Value
Upside potential
Previous Close
$84.38

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

GoodWe Technologies operates as a specialized manufacturer in the renewable energy sector, focusing on photovoltaic inverters and integrated energy storage solutions. The company generates revenue through the design, production, and global distribution of its proprietary power conversion technology, serving residential, commercial, and utility-scale solar installations. As a Chinese technology firm competing in the highly competitive clean energy hardware market, GoodWe has established itself as a significant player in the global inverter industry, leveraging China's manufacturing capabilities and supply chain advantages to offer cost-competitive products while maintaining technological sophistication. The company's market position is strengthened by its comprehensive product portfolio that spans multiple power classes and applications, allowing it to address diverse customer needs across different geographic markets and installation types. GoodWe competes against both domestic Chinese manufacturers and international giants, positioning itself through a combination of technical innovation, scalable production, and strategic partnerships within the rapidly expanding solar energy ecosystem.

Revenue Profitability And Efficiency

GoodWe reported revenue of CNY 6.74 billion for the period but experienced a net loss of CNY 61.8 million, indicating margin pressure in a competitive market. The negative operating cash flow of CNY 793 million and significant capital expenditures of CNY 495 million suggest aggressive investment in capacity expansion despite current profitability challenges, reflecting the capital-intensive nature of manufacturing operations.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 0.26 demonstrates current earnings weakness, likely due to industry-wide pricing pressures and elevated operating costs. The substantial capital expenditure relative to operating cash flow indicates heavy investment in production capabilities, which may position the company for future growth but currently strains capital efficiency metrics in a cyclical industry environment.

Balance Sheet And Financial Health

GoodWe maintains CNY 1.07 billion in cash against total debt of CNY 2.72 billion, indicating moderate liquidity but significant leverage. The debt level suggests substantial borrowing to fund expansion, which could create financial flexibility concerns if market conditions remain challenging, though the company's asset base and market position provide some cushion.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend of CNY 0.75 per share, suggesting management's confidence in long-term prospects or commitment to shareholder returns. This dividend policy during a loss-making period indicates either strong cash generation potential from operations or strategic prioritization of investor relations in the competitive renewable energy sector.

Valuation And Market Expectations

With a market capitalization of CNY 8.63 billion and a beta of 0.484, the market appears to value GoodWe as a relatively stable growth play within the volatile renewable energy sector. The valuation reflects expectations of recovery from current challenges and participation in the long-term global energy transition trend, despite near-term profitability issues.

Strategic Advantages And Outlook

GoodWe's specialization in PV inverters and energy storage positions it well for the global energy transition, though intense competition and pricing pressures present ongoing challenges. The company's extensive R&D investments and manufacturing scale provide competitive advantages, but execution on margin improvement and market share gains will be critical for sustainable profitability in the evolving renewable energy landscape.

Sources

Company financial reportsStock exchange 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