investorscraft@gmail.com

Intrinsic ValueTonking New Energy Group Holdings Limited (8326.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tonking New Energy Group Holdings Limited operates as a specialized renewable energy company focused on photovoltaic power solutions in mainland China. The company provides comprehensive one-stop services for solar power station development, combining engineering expertise with proprietary technology offerings. Its core revenue streams include EPC services for photovoltaic installations, sales of patented solar tracking mounting systems, and electricity generation from owned solar assets. Operating in China's rapidly expanding renewable utilities sector, Tonking leverages its integrated approach to capture value across the solar project lifecycle. The company maintains a niche position serving commercial and utility-scale solar developments rather than competing in mass-market residential solar. Its technological differentiation comes from proprietary mounting systems designed to optimize energy output through solar tracking capabilities. This specialized focus allows Tonking to compete effectively in selected market segments while avoiding direct competition with larger, diversified renewable energy conglomerates.

Revenue Profitability And Efficiency

The company generated HKD 1.03 billion in revenue with net income of HKD 71.7 million, demonstrating a net profit margin of approximately 7%. Operating cash flow of HKD 51.2 million indicates reasonable cash conversion from operations, though capital expenditures were minimal at HKD 2.1 million, suggesting limited investment in growth assets during the period.

Earnings Power And Capital Efficiency

Tonking delivered diluted EPS of HKD 0.0656, reflecting moderate earnings power relative to its market capitalization. The company's capital efficiency appears constrained given the modest scale of operations, with limited reinvestment in productive assets evidenced by the minimal capital expenditure outlay during the reporting period.

Balance Sheet And Financial Health

The balance sheet shows HKD 80.7 million in cash against HKD 146.1 million in total debt, indicating a leveraged position with debt exceeding liquid resources. This financial structure suggests reliance on debt financing for operations, though the company's current profitability provides some capacity to service its obligations.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions to shareholders, retaining all earnings for operational needs and potential reinvestment. Growth appears organic rather than acquisition-driven, focused on expanding its renewable energy project portfolio within the Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 173.6 million, the company trades at a P/E ratio near 2.4 based on current earnings. The negative beta of -0.605 suggests the stock exhibits counter-cyclical behavior relative to the broader market, potentially reflecting its niche renewable energy focus.

Strategic Advantages And Outlook

Tonking's strategic position benefits from China's strong policy support for renewable energy development, though it operates as a smaller participant in a competitive market. The company's proprietary mounting technology provides some differentiation, but scale limitations may challenge its ability to compete effectively with larger renewable energy developers in the long term.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and financial metrics provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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