investorscraft@gmail.com

Intrinsic ValueSkycorp Solar Group Limited (PN)

Previous Close$0.61
Intrinsic Value
Upside potential
Previous Close
$0.61

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

Skycorp Solar Group Limited operates in the renewable energy sector, specializing in solar power solutions. The company generates revenue through the development, installation, and maintenance of solar energy systems for commercial and residential clients. Its business model leverages long-term service contracts and equipment sales, ensuring recurring income streams. Skycorp competes in a rapidly growing industry driven by global decarbonization efforts, positioning itself as a mid-tier player with a focus on cost-efficient solar solutions. The company differentiates itself through localized service networks and partnerships with regional utilities, though it faces stiff competition from larger, vertically integrated solar providers. Market expansion is constrained by regulatory dependencies and capital intensity, but Skycorp’s niche expertise in underserved markets provides a defensible position.

Revenue Profitability And Efficiency

Skycorp reported revenue of $49.9 million for FY 2024, with net income of $471 thousand, reflecting thin margins typical of the capital-intensive solar industry. Operating cash flow of $1.6 million suggests modest operational efficiency, though capital expenditures of $-240 thousand indicate restrained reinvestment. The diluted EPS of $0.017 underscores limited earnings scalability relative to its outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with minimal net income relative to revenue. Capital efficiency is moderate, as operating cash flow covers capex but leaves little room for aggressive growth. The absence of dividends aligns with reinvestment needs, though low profitability raises questions about long-term returns on invested capital.

Balance Sheet And Financial Health

Skycorp maintains a conservative balance sheet, with $5.2 million in cash and equivalents against $2.9 million in total debt, indicating liquidity strength. The debt-to-equity profile suggests manageable leverage, but the solar sector’s cyclicality warrants caution. Working capital appears sufficient to meet near-term obligations.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payouts signaling a focus on retaining capital for operational needs. The solar industry’s expansion offers tailwinds, but Skycorp’s modest profitability may limit its ability to capitalize on market opportunities without external financing.

Valuation And Market Expectations

The company’s valuation metrics are not provided, but its low EPS and thin margins suggest a discounted multiple relative to sector peers. Investor expectations likely hinge on execution in scaling revenue without margin erosion.

Strategic Advantages And Outlook

Skycorp’s regional focus and service-driven model provide stability, but scalability remains a challenge. The outlook depends on regulatory support for solar adoption and the company’s ability to improve operational leverage. Strategic partnerships or technological differentiation could enhance competitiveness.

Sources

Company filings (CIK: 0002001288), FY 2024 preliminary financials

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