investorscraft@gmail.com

Intrinsic ValueTrina Solar Co., Ltd (688599.SS)

Previous Close$18.75
Intrinsic Value
Upside potential
Previous Close
$18.75

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

Trina Solar operates as a fully integrated photovoltaic manufacturer and solar system developer, positioning itself across the entire solar value chain from silicon ingots to complete power projects. The company generates revenue through manufacturing and selling monocrystalline and multicrystalline PV modules, silicon wafers, and cells, while also designing, constructing, and operating solar power systems. Operating globally across China, Europe, the United States, and Asia Pacific regions, Trina serves diverse customers including power plant developers, distributors, system integrators, and grid operators. The company maintains a strong market position as one of China's established solar players since 1997, leveraging vertical integration to control quality and costs while competing in the highly competitive global solar manufacturing sector. Its comprehensive product portfolio and project development capabilities enable it to address multiple market segments from residential to utility-scale applications.

Revenue Profitability And Efficiency

Trina Solar reported robust revenue of CNY 80.3 billion for the period, demonstrating significant scale in the solar manufacturing industry. However, the company experienced net losses of CNY 3.4 billion, reflecting challenging market conditions and pricing pressures in the global solar sector. Operating cash flow remained positive at CNY 8.0 billion, indicating the company maintained operational liquidity despite the net income challenges affecting the broader solar manufacturing industry.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 1.59 reflects the current earnings pressure facing solar manufacturers. Capital expenditures of -CNY 13.3 billion indicate substantial ongoing investments in production capacity and technological upgrades, which is characteristic of capital-intensive solar manufacturing. These investments are necessary to maintain competitive positioning but contribute to near-term earnings challenges in a competitive pricing environment.

Balance Sheet And Financial Health

Trina Solar maintains a solid liquidity position with cash and equivalents of CNY 22.5 billion, providing financial flexibility. Total debt of CNY 39.4 billion represents significant leverage, though this is typical for capital-intensive manufacturing operations. The balance sheet structure supports ongoing operations and strategic investments despite the current profitability challenges in the solar manufacturing sector.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.63 per share, demonstrating commitment to shareholder returns. The solar industry continues to experience strong global demand growth, though manufacturing margins remain under pressure from oversupply and intense competition. Trina's integrated model positions it to benefit from long-term renewable energy adoption trends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 36.8 billion, the market appears to be pricing in recovery expectations despite current losses. The beta of 0.549 suggests lower volatility than the broader market, possibly reflecting the defensive nature of renewable energy investments. Valuation metrics likely incorporate expectations for industry consolidation and margin recovery over time.

Strategic Advantages And Outlook

Trina Solar's vertically integrated model provides cost control advantages and supply chain security in a competitive market. The company's long-standing presence since 1997 and global footprint across key solar markets represent significant strategic assets. While near-term challenges persist from industry oversupply, long-term renewable energy adoption trends and technological advancements support potential recovery and growth prospects for established players.

Sources

Company financial reportsExchange disclosuresIndustry analysis

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