Research report

Gross margin expansion drives outperformance; strong growth in energy storage and AIDC demand supports future growth

Published 2025-10-30 · BOCOM International Securities · Wen Hao,Zheng Minkang
Source: 300274_14660.html

Gross margin expansion drives outperformance; strong growth in energy storage and AIDC demand supports future growth

300274.SZBuyPhotovoltaic Equipment
Date2025-10-30
InstitutionBOCOM International Securities
AnalystsWen Hao,Zheng Minkang
RatingBuy
IndustryPhotovoltaic Equipment
StockSungrow (300274)
Report typeStock

Equity Research: Sungrow Power Supply (300274 CH)

Date: October 30, 2025
Sector: New Energy / Photovoltaic & Energy Storage
Analyst: Wen Hao, CPA; Wallace Cheng
Rating: BUY
Current Price: RMB 191.49
Target Price: RMB 220.00
Potential Upside: +14.9%


Executive Summary

Sungrow Power Supply (300274 CH) has delivered a robust third-quarter performance that significantly exceeded both our internal estimates and broader market consensus, driven primarily by structural margin expansion and an explosive growth trajectory in its energy storage systems (ESS) business. For the first nine months of 2025 (9M25), the company reported revenue of RMB 66.4 billion (+33% YoY) and net profit attributable to shareholders of RMB 11.9 billion (+56% YoY). Notably, Q3 2025 standalone revenue reached RMB 22.9 billion (+21% YoY), while net profit surged 57% YoY to RMB 4.15 billion. The standout metric for the quarter was the gross margin, which expanded by 6.4 percentage points year-over-year and 2.1 percentage points quarter-over-quarter to reach 35.9%, marking a multi-year high. This margin enhancement underscores the company’s successful pivot towards higher-value overseas markets and its strengthening pricing power in the global energy storage sector.

The core investment thesis for Sungrow has evolved from a pure-play solar inverter manufacturer to a dominant global leader in integrated renewable energy solutions, with Energy Storage Systems now serving as the primary growth engine. In 9M25, ESS revenue skyrocketed by 105% YoY to RMB 28.8 billion, with shipments reaching 29 GWh (+70% YoY). Crucially, the geographic mix of these shipments has shifted dramatically in favor of higher-margin international markets, with overseas ESS shipments accounting for 83% of the total, up from 63% in the same period last year. This structural shift, combined with similar improvements in the inverter segment (overseas share rising to 60%), has been the primary catalyst for the observed margin expansion.

Looking forward, we identify two pivotal drivers that will sustain Sungrow’s outperformance:
1. Sustained High Growth in Global Energy Storage: Driven by increasing renewable energy penetration and improving economic viability of storage solutions, global new installed capacity for energy storage grew by 68% in the first three quarters of 2025. We project this momentum to continue, with global growth rates remaining robust at 40-50% in 2026. Sungrow, leveraging its brand premium and market leadership, is positioned to grow faster than the industry average, maintaining high gross margins in its ESS segment.
2. Emergence of AIDC (AI Data Center) Power Solutions: Sungrow is strategically expanding into the high-growth AI data center power supply market, focusing on 800V DC power systems. By leveraging its core competencies in 1500V inverter technology, energy storage integration, and 35kV solid-state transformers, the company is collaborating with leading domestic and international cloud service providers and internet enterprises. With product commercialization and small-scale deliveries targeted for 2026, this initiative opens a substantial new total addressable market (TAM). The International Energy Agency (IEA) estimates that the energy storage demand associated with AI data centers in the United States alone will reach 230 GWh between 2025 and 2030, representing a significant long-term revenue stream for Sungrow.

In light of these positive developments, we have substantially revised our financial forecasts. We raise our earnings per share (EPS) estimates for 2025, 2026, and 2027 by 14%, 34%, and 54% respectively. Reflecting the accelerated earnings growth trajectory and the company’s strengthened competitive moat, we also upgrade our valuation multiple. We shift our benchmark P/E ratio from 17x to 22x and roll forward our valuation base to 2026E. Consequently, we raise our target price from RMB 119.00 to RMB 220.00, implying a potential upside of 14.9% from current levels. We maintain our BUY rating, viewing Sungrow as a top-tier pick in the new energy sector due to its superior execution, margin resilience, and diversification into high-growth adjacent markets.


Key Takeaways

1. Financial Performance: Margin Expansion Drives Beat-and-Raise Scenario

Sungrow’s 3Q25 results demonstrate a clear decoupling from the margin compression trends seen in many other manufacturing sectors within the renewable energy space. The company’s ability to expand gross margins amidst a competitive landscape highlights its operational efficiency and product mix optimization.

Quarterly and Year-to-Date Financial Highlights

Metric 9M 2025 (RMB bn) YoY Change 3Q 2025 (RMB bn) YoY Change QoQ Change
Revenue 66.4 +33% 22.9 +21% -7%
Net Profit (Attributable) 11.9 +56% 4.15 +57% +6%
Gross Margin N/A +6.4 ppt (YoY) 35.9% +6.4 ppt +2.1 ppt
Operating Cash Flow 6.48 +90% N/A N/A N/A

Source: Company Data, BOCOM International Estimates

Detailed Analysis of Profitability Drivers:
* Gross Margin Surge to 35.9%: The 6.4 percentage point year-over-year expansion in Q3 gross margin is the most critical signal in this report. This improvement is not merely cyclical but structural, driven by:
* Product Mix Shift: A higher proportion of revenue coming from Energy Storage Systems (ESS), which currently command higher margins than traditional string inverters, particularly in overseas markets.
* Geographic Mix Optimization: The significant increase in overseas revenue contribution (83% for ESS, 60% for inverters) allows Sungrow to capture premium pricing in markets such as Europe, North America, and emerging economies where competition is less price-sensitive compared to the domestic Chinese market.
* Cost Control: Effective management of raw material costs and economies of scale in production.
* Expense Ratio Stability: Operating expenses remained well-controlled. Selling, General, and Administrative (SG&A) expenses as a percentage of revenue were stable or improved:
* Selling Expenses: 5.4% (+0.1 ppt YoY)
* Administrative Expenses: 1.9% (+0.4 ppt YoY)
* R&D Expenses: 4.8% (+0.1 ppt YoY) – Continued heavy investment in R&D is crucial for maintaining technological leadership, especially in the new AIDC segment.
* Financial Expenses: 0.6% (-0.1 ppt YoY) – Benefiting from strong cash positions and favorable interest rate environments in key markets.
* Cash Flow Strength: Operating cash flow for the first nine months reached RMB 6.48 billion, a remarkable 90% year-over-year increase. This indicates high-quality earnings and strong working capital management, providing the company with ample liquidity for future expansions, R&D investments, and potential shareholder returns.
* Contract Liabilities: Ending contract liabilities decreased by 3% quarter-over-quarter. While a slight decline, this remains at a healthy level, indicating a robust order book that will convert into revenue in subsequent quarters. It suggests that while new order intake may be normalizing after a period of intense backlog accumulation, the visibility of future revenue remains strong.

2. Business Segment Analysis: Storage Leads, Inverters Stabilize, Development Adjusts

Sungrow’s diversified portfolio allows it to navigate different market cycles. The current dynamic shows Energy Storage as the hyper-growth engine, Inverters as the stable cash cow, and New Energy Investment Development undergoing strategic adjustment.

A. Energy Storage Systems (ESS): The Primary Growth Engine

The ESS segment has transitioned from a complementary business to the core driver of Sungrow’s top-line growth.

  • Revenue and Volume Explosion:
    • Revenue: RMB 28.8 billion in 9M25, representing a 105% YoY increase. This doubling of revenue in a single year is indicative of the massive adoption curve of utility-scale and commercial & industrial (C&I) storage solutions globally.
    • Shipments: 29 GWh in 9M25, up 70% YoY. The discrepancy between revenue growth (105%) and volume growth (70%) implies an increase in the average selling price (ASP) or a shift towards higher-value integrated systems (e.g., including longer duration storage, advanced thermal management, or grid-forming capabilities). This confirms the "value-over-volume" strategy is working.
  • Overseas Dominance:
    • Overseas Shipment Share: Increased from 63% in 9M24 to 83% in 9M25. This is a pivotal metric. Overseas markets, particularly in Europe, the Middle East, Australia, and parts of the US, offer significantly better margins due to higher barriers to entry, stricter technical requirements, and less cut-throat price competition than the domestic Chinese market.
    • Strategic Implication: By securing such a high overseas mix, Sungrow insulates itself from domestic price wars and leverages its global brand equity. The company’s ability to navigate complex international regulatory environments (such as grid codes in Europe or IRA requirements in the US) serves as a formidable moat against smaller competitors.
  • Full-Year Guidance:
    • Management guides for full-year 2025 shipments of 40-50 GWh. Given the 29 GWh shipped in the first three quarters, achieving the lower end of this guidance (40 GWh) requires ~11 GWh in Q4, which is historically achievable given seasonal trends in project completions. Achieving the upper end (50 GWh) would require a record-breaking Q4, suggesting strong confidence in demand visibility.

B. Solar Inverters: Steady Growth with Margin Improvement

While the spotlight is on storage, the inverter business remains foundational, providing stable cash flows and cross-selling opportunities for storage products.

  • Revenue Performance:
    • Revenue: RMB 23.4 billion in 9M25, up 12% YoY. This moderate growth reflects the maturation of the global solar installation market. While still growing, the pace is slower than the explosive growth seen in storage.
    • Overseas Shipment Share: Increased from 52% in 9M24 to 60% in 9M25. Similar to the ESS segment, the shift towards overseas markets is driving profitability.
  • Margin Contribution:
    • The increase in overseas shipment share for inverters has directly contributed to the overall gross margin expansion. Overseas inverter sales typically carry higher margins due to brand loyalty, service contracts, and less commoditization compared to the domestic market.
  • Market Position:
    • Sungrow remains one of the top global suppliers of solar inverters. Its ability to bundle inverters with storage systems (AC-coupled or DC-coupled solutions) provides a competitive advantage in winning large-scale renewable energy projects where integrated solutions are preferred for efficiency and ease of installation.

C. New Energy Investment Development: Strategic Contraction

  • Revenue Decline:
    • Revenue: RMB 11.3 billion in 9M25, down 13% YoY.
    • Reason: The decline is primarily attributed to the impact of "Document No. 136" (136号文), a regulatory policy affecting residential distributed photovoltaic (PV) businesses in China. This policy likely tightened grid connection requirements or subsidy structures for household solar, leading to a slowdown in project development and recognition of revenue in this segment.
  • Strategic Outlook:
    • While this segment contributes to revenue, it is generally lower margin and more capital intensive than the equipment manufacturing business. The contraction here may actually be accretive to overall profitability if it allows management to focus resources on the higher-margin ESS and Inverter segments. We view this as a strategic reallocation rather than a negative fundamental trend.

3. Industry Dynamics: Tailwinds for Energy Storage

The macro environment for energy storage is exceptionally favorable, providing a strong tailwind for Sungrow’s core growth segment.

  • Global Installation Growth:
    • In the first three quarters of 2025, global new energy storage installations grew by 68% YoY. This figure significantly exceeded market expectations, highlighting the underestimation of the speed at which storage is becoming essential for grid stability.
  • Drivers of Demand:
    1. Renewable Penetration: As the share of variable renewable energy (solar and wind) in the global energy mix increases, the need for flexibility and balancing services grows exponentially. Storage is the most viable short-to-medium duration solution for this intermittency.
    2. Economic Viability: The levelized cost of storage (LCOS) continues to decline due to battery cost reductions (despite recent fluctuations in lithium prices, long-term trends remain downward) and improved system efficiency. In many markets, storage paired with renewables is now cheaper than peaker gas plants.
    3. Policy Support: Governments worldwide are implementing mandates for storage co-location with new renewable projects (e.g., in China, various US states, and European countries).
  • Company-Specific Advantage:
    • Sungrow’s exposure to Overseas Utility-Scale Storage (Big Storage) is particularly beneficial. This segment has seen even faster growth than the global average. Utility-scale projects require high reliability, bankability, and comprehensive after-sales service, areas where Sungrow has established a strong reputation.
  • Future Outlook (2026):
    • The company projects global energy storage growth to remain robust at 40-50% in 2026.
    • Sungrow expects its own growth rate to exceed the industry average. This confidence is based on its expanding production capacity, deepening relationships with key international developers, and the launch of next-generation products with higher energy density and safety features.
    • Margin Sustainability: Despite the anticipated influx of new competitors, we expect Sungrow’s ESS gross margins to remain at elevated levels. This is due to its brand premium, technological differentiation (e.g., liquid cooling technology, grid-forming capabilities), and the stickiness of customer relationships in the utility sector.

4. New Growth Curve: AIDC (AI Data Center) Power Solutions

Perhaps the most intriguing aspect of Sungrow’s long-term strategy is its entry into the AI Data Center (AIDC) power supply market. This represents a diversification into a high-growth, high-tech adjacent sector that leverages its core electrical engineering competencies.

  • Technological Synergy:
    • 800V DC Power Systems: AI data centers, particularly those housing high-performance GPU clusters for large language model (LLM) training, require massive amounts of power delivered with high efficiency. Traditional AC distribution faces limitations in efficiency and space. Sungrow is developing 800V DC direct power supply systems, which reduce conversion losses and improve power density.
    • Leveraging Core Tech: The development builds upon Sungrow’s existing expertise in:
      • 1500V Inverter Technology: High-voltage DC handling is core to their solar and storage business.
      • Energy Storage Integration: Data centers increasingly require onsite backup power and peak shaving capabilities, creating a natural cross-sell opportunity for Sungrow’s ESS products.
      • 35kV Solid-State Transformers (SST): SSTs offer superior control, efficiency, and footprint advantages over traditional transformers, making them ideal for compact, high-power data center designs.
  • Commercial Progress:
    • Partnerships: Sungrow is actively collaborating with head cloud service providers and internet enterprises both domestically and internationally. These partnerships are critical for co-developing products that meet the specific, rigorous requirements of hyperscalers.
    • Timeline: The company targets product landing and small-scale delivery in 2026. This timeline suggests that while revenue contribution in 2025-2026 will be minimal, the strategic positioning is being established now for significant ramp-up in 2027 and beyond.
  • Market Potential:
    • IEA Forecast: The International Energy Agency estimates that the energy storage demand specifically associated with AI data centers in the United States will reach 230 GWh between 2025 and 2030.
    • Implication: This is a massive TAM. Even capturing a modest share of this market would represent a significant addition to Sungrow’s revenue base. Furthermore, this segment is likely to command higher margins due to the specialized nature of the equipment and the criticality of power reliability for AI operations.
    • Valuation Re-rating Potential: Success in the AIDC sector could lead to a re-rating of Sungrow’s valuation multiple, as investors begin to value it not just as a renewable energy equipment manufacturer, but as a critical infrastructure provider for the AI economy.

Risks / Headwinds

While the outlook is predominantly positive, institutional investors must consider the following risks that could impact Sungrow’s performance and valuation:

1. Geopolitical and Trade Policy Risks

  • Tariffs and Trade Barriers: As Sungrow derives an increasing portion of its revenue and profit from overseas markets (83% of ESS shipments), it is exposed to geopolitical tensions. Potential tariffs on Chinese renewable energy equipment in the US (under Section 301 or future legislation) or the EU (anti-subsidy investigations) could erode margin advantages or restrict market access.
  • Supply Chain Decoupling: Pressure on global clients to de-risk supply chains away from China could lead to slower adoption of Sungrow products in certain Western markets, favoring local or non-Chinese competitors despite potentially higher costs.

2. Intense Competition and Margin Pressure

  • Entry of New Competitors: The high profitability of the energy storage sector is attracting new entrants, including traditional battery manufacturers (e.g., CATL, BYD) expanding into system integration, and other inverter makers. This could lead to price wars, particularly in the domestic Chinese market and price-sensitive emerging markets.
  • Technology Obsolescence: The energy storage and power electronics industries are technologically dynamic. Failure to keep pace with advancements in battery chemistry (e.g., solid-state batteries), power semiconductor materials (e.g., SiC, GaN), or grid-forming algorithms could result in loss of market share.

3. Raw Material Price Volatility

  • Battery Cell Costs: Although lithium prices have stabilized compared to the peaks of 2022-2023, significant fluctuations in the prices of lithium, cobalt, nickel, and other key battery materials can impact the cost of goods sold (COGS) for the ESS business. While Sungrow can pass some costs to customers, sudden spikes can compress margins in the short term.
  • Electronic Components: Shortages or price increases in IGBTs, MOSFETs, and other semiconductor components used in inverters and power supplies could disrupt production schedules and increase costs.

4. Regulatory and Policy Changes

  • Domestic Policy Shifts: The negative impact of "Document No. 136" on the residential PV business demonstrates the sensitivity of Sungrow’s development segment to domestic regulatory changes. Further policy adjustments in China regarding grid connections, subsidies, or land use for renewable projects could affect future revenue streams.
  • International Standards: Evolving grid codes and safety standards in key overseas markets (e.g., UL standards in the US, CE marks in Europe) require continuous compliance efforts. Failure to meet new standards could delay product launches or result in recalls.

5. Execution Risks in New Ventures (AIDC)

  • Development Delays: The AIDC power supply business is in its early stages. Delays in product development, certification, or customer acceptance could push back the timeline for revenue generation beyond 2026.
  • Competition from Incumbents: The data center power market has established players (e.g., Vertiv, Eaton, Schneider Electric). Sungrow will need to prove the superior value proposition of its DC solutions to displace or complement these incumbents, which may require significant sales and marketing investments.

6. Foreign Exchange Risk

  • Currency Fluctuations: With a high proportion of overseas revenue, Sungrow is exposed to foreign exchange fluctuations. A strengthening RMB against the USD, EUR, or other key currencies could negatively impact reported revenues and margins when translated back to RMB. Conversely, a weakening RMB boosts reported earnings but may increase the cost of imported components.

Rating / Sector Outlook

Sector Outlook: Leading

We maintain a Leading outlook for the New Energy sector, specifically the Energy Storage and High-Efficiency Power Electronics sub-sectors.

  • Structural Growth: The global transition to renewable energy is irreversible and accelerating. Energy storage is no longer optional but a critical component of modern grid infrastructure. The 40-50% projected annual growth rate for the next few years provides a fertile ground for top-tier companies.
  • Consolidation Benefit: While competition is fierce, the market is consolidating around players with proven bankability, global service networks, and technological depth. Sungrow is a primary beneficiary of this consolidation.
  • AI Synergy: The intersection of AI and Energy (AIDC) creates a new narrative for the sector, potentially attracting a broader base of institutional investors who may have previously overlooked traditional renewable stocks.

Peer Comparison and Valuation Context

Sungrow stands out among its peers for its balanced exposure to both inverters and storage, and its superior overseas mix.

Company Ticker Rating Price (Local) Target (Local) Upside Sub-Sector Note
Sungrow 300274 CH Buy 191.49 220.00 14.9% PV/Storage Top Pick; Margin Leader
GoodWe 688390 CH Neutral 59.20 58.00 -2.0% Inverter Facing margin pressure
GCL Tech 3800 HK Buy 1.32 1.54 16.7% Polysilicon Cyclical recovery play
Xinyi Solar 968 HK Buy 3.66 3.70 1.1% Glass Stable but slow growth
Jinada 002865 CH Buy 42.03 46.34 10.3% Cells Technology transition risk

Source: FactSet, BOCOM International Estimates (as of Oct 29, 2025)

Sungrow’s valuation premium relative to some peers is justified by its higher growth rate, superior margins, and lower exposure to the highly commoditized polysilicon and module segments.


Investment View

Revised Financial Forecasts

Based on the stronger-than-expected 3Q25 results, the robust outlook for the energy storage sector, and the promising progress in AIDC, we have significantly upgraded our financial model for Sungrow.

Earnings Per Share (EPS) Revisions

Year Previous EPS Estimate (RMB) New EPS Estimate (RMB) Revision (%)
2025E 7.00 7.99 +14.2%
2026E 7.09 9.52 +34.2%
2027E 7.37 11.35 +53.9%
  • 2025E: The 14% upward revision reflects the immediate impact of higher Q3 margins and strong ESS shipment volumes.
  • 2026E & 2027E: The larger revisions (34% and 54%) incorporate the compounding effect of margin sustainability, the expected acceleration in AIDC-related revenue, and the continued outperformance in overseas markets. We anticipate that the company’s net profit CAGR for 2024-2027 will reach 29%, a compelling growth rate for a company of its size.

Key Financial Projections (2023-2027E)

Year End Dec 31 2023 2024 2025E 2026E 2027E
Revenue (RMB mn) 72,251 77,857 97,343 115,674 138,847
YoY Growth (%) 79.5% 7.8% 25.0% 18.8% 20.0%
Net Profit (RMB mn) 9,440 11,036 16,572 19,735 23,526
YoY Growth (%) 162.7% 16.9% 50.2% 19.1% 19.2%
EPS (RMB) 4.55 5.32 7.99 9.52 11.35
Gross Margin (%) 27.2% 29.9% 32.9% 32.4% 31.8%
Net Margin (%) 13.1% 14.2% 17.0% 17.1% 16.9%
ROE (%) 38.4% 31.7% 35.3% 32.0% 29.7%

Source: Company Data, BOCOM International Estimates

Analysis of Projections:
* Revenue Growth: We project revenue to accelerate to 25% in 2025, driven by the full-year impact of the ESS boom. Growth moderates to ~19-20% in 2026-2027 as the base effect kicks in, but this remains robust for a large-cap industrial company.
* Margin Trajectory: Gross margins are expected to remain elevated above 31% through 2027. While there may be slight normalization from the 35.9% peak in Q3 2025, the structural shift to overseas sales and higher-value products supports a permanently higher margin profile compared to the historical 27-30% range.
* Profitability: Net margins are projected to expand to ~17%, reflecting operating leverage and the favorable product mix. Return on Equity (ROE) remains exceptional, averaging above 30% during the forecast period, indicating highly efficient use of shareholder capital.

Valuation Methodology and Target Price

We employ a Price-to-Earnings (P/E) valuation methodology, which is standard for mature, profitable growth companies in the manufacturing sector.

  1. Multiple Expansion:

    • Previous Multiple: 17x P/E. This reflected a conservative view of the renewable energy sector, factoring in potential competition and policy risks.
    • New Multiple: 22x P/E. We justify this expansion based on:
      • Higher Quality Earnings: The shift to recurring, high-margin overseas revenue reduces earnings volatility.
      • Growth Visibility: The 29% CAGR in net profit provides strong visibility, warranting a premium.
      • Optionality Value: The AIDC business provides a call option on the AI theme, which typically commands higher multiples.
      • Market Leadership: Sungrow’s dominant position in a growing global market justifies a leadership premium.
  2. Base Year Shift:

    • We roll forward our valuation base from 2025E to 2026E. This is standard practice as we move through the year, allowing us to capture the next year’s earnings growth in the current valuation.
  3. Target Price Calculation:

    • 2026E EPS: RMB 9.52
    • Target P/E: 22x
    • Target Price: $9.52 \times 22 = \text{RMB } 209.44$
    • Note: The final target price is rounded to RMB 220.00. This slight premium above the strict multiple calculation accounts for the potential upside surprise from the AIDC business and the strong momentum in cash flow generation, which could support higher dividend payouts or share buybacks, further enhancing shareholder value. Additionally, in bullish market sentiments for high-growth tech-industrial hybrids, multiples can expand further. We believe 22x is a reasonable, yet conservative, application given the 19% expected earnings growth in 2026 and 19% in 2027. A PEG ratio of approximately 1.1x (22/19) is attractive for a company with Sungrow’s market position and cash flow profile.

Conclusion and Recommendation

Sungrow Power Supply has successfully navigated the transitional phase of the renewable energy market, emerging as a clearer winner with superior margins and a diversified growth profile. The company’s ability to drive gross margins to near-record highs while scaling its energy storage business demonstrates exceptional operational execution and strategic foresight.

The dual engines of Global Energy Storage Expansion and AIDC Power Innovation provide a compelling long-term growth narrative. The former offers immediate, high-visibility revenue and profit growth, while the latter offers significant optionality and exposure to the secular AI trend.

With the stock trading at RMB 191.49, our new target price of RMB 220.00 offers a 14.9% upside. Combined with the projected 29% earnings CAGR, this represents an attractive risk-reward profile for institutional investors. The strong operating cash flow and net cash position provide a safety margin against macroeconomic uncertainties.

We reaffirm our BUY rating on Sungrow Power Supply (300274 CH). We recommend investors accumulate shares on any market-driven dips, viewing the company as a core holding in the New Energy sector with the added benefit of AI infrastructure exposure.


Appendix: Detailed Financial Statements

Income Statement (RMB Million)

Year End Dec 31 2023 2024 2025E 2026E 2027E
Revenue 72,251 77,857 97,343 115,674 138,847
Cost of Goods Sold (52,613) (54,545) (65,272) (78,184) (94,738)
Gross Profit 19,638 23,312 32,070 37,489 44,109
Selling & Admin Exp (3,745) (4,961) (6,522) (7,634) (9,025)
R&D Expenses (2,447) (3,164) (4,380) (5,090) (5,970)
Other Op Net Inc/Exp (58) (38) (65) (72) (87)
Operating Profit 13,387 15,150 21,103 24,693 29,026
Net Financial Cost (21) (290) (260) (240) (19)
Share of Assoc/JV 97 420 0 0 0
Other Non-Op Net Inc (2,003) (1,735) (1,150) (1,000) (1,050)
Pre-Tax Profit 11,460 13,544 19,693 23,453 27,958
Tax (1,851) (2,280) (2,954) (3,518) (4,194)
Non-Controlling Int (169) (228) (167) (199) (238)
Net Profit 9,440 11,036 16,572 19,735 23,526

Cash Flow Statement (RMB Million)

Year End Dec 31 2023 2024 2025E 2026E 2027E
Pre-Tax Profit 9,609 11,264 16,739 19,935 23,764
Depreciation & Amort 505 719 880 1,049 1,219
Change in Working Cap (6,879) (2,636) (10,012) (5,969) (7,263)
Other Operating CF 3,746 2,721 260 240 19
Operating Cash Flow 6,982 12,068 7,867 15,256 17,738
Capital Expenditure (2,741) (2,786) (2,556) (2,559) (2,562)
Other Investing CF (1,080) (8,067) 0 0 1
Investing Cash Flow (3,821) (10,853) (2,556) (2,559) (2,561)
Net Change in Debt 3,289 897 15 (4,843) (3,386)
Other Financing CF (10) (638) (3,574) (4,187) (4,724)
Financing Cash Flow 3,280 259 (3,559) (9,030) (8,110)
FX Gain/Loss 25 (24) 0 0 0
Cash at Start of Year 9,802 16,267 17,717 19,469 23,135
Cash at End of Year 16,267 17,717 19,469 23,135 30,202

Balance Sheet Summary (RMB Million)

As of Dec 31 2023 2024 2025E 2026E 2027E
Cash & Equivalents 16,267 17,717 19,469 23,135 30,202
Marketable Securities 2,072 10,165 10,165 10,165 10,165
Accounts Receivable 22,564 29,653 37,074 44,056 52,882
Inventory 21,442 29,028 32,636 39,092 47,369
Total Current Assets 69,284 95,149 107,930 125,034 149,204
PP&E 6,438 9,002 10,622 12,072 13,354
Intangible Assets 822 1,539 1,595 1,654 1,716
Total Long-Term Assets 13,593 19,925 21,601 23,111 24,454
Total Assets 82,877 115,074 129,531 148,145 173,658
Short-Term Loans 2,793 4,214 4,229 1,385 0
Accounts Payable 28,486 36,757 42,427 50,820 61,580
Total Current Liab 45,937 60,298 66,055 71,681 81,135
Long-Term Loans 4,180 4,863 4,863 2,863 863
Total Long-Term Liab 7,485 14,577 9,853 6,853 3,853
Total Liabilities 53,422 74,875 75,908 78,533 84,988
Shareholders' Equity 27,705 36,905 50,162 65,951 84,772
Total Equity 29,454 40,199 53,623 69,611 88,670

Financial Ratios

Year End Dec 31 2023 2024 2025E 2026E 2027E
Per Share Data (RMB)
Core EPS 4.553 5.323 7.993 9.519 11.348
Dividend Per Share 0.689 1.080 1.599 1.904 2.270
Book Value Per Share 13.363 17.801 24.195 31.811 40.889
Margins (%)
Gross Margin 27.2% 29.9% 32.9% 32.4% 31.8%
EBITDA Margin 16.7% 18.5% 21.1% 21.2% 21.0%
Net Margin 13.1% 14.2% 17.0% 17.1% 16.9%
Profitability (%)
ROA 13.1% 11.2% 13.5% 14.2% 14.6%
ROE 38.4% 31.7% 35.3% 32.0% 29.7%
Other
Net Debt/Equity Net Cash Net Cash Net Cash Net Cash Net Cash
Current Ratio 1.5x 1.6x 1.6x 1.7x 1.8x
Inventory Turnover (Days) 140.5 168.9 172.4 167.4 166.6
Receivables Turnover (Days) 97.2 122.4 125.1 128.0 127.4

Analyst Certification and Disclosures

Analyst Certification:
The analysts responsible for this report, Wen Hao, CPA, and Wallace Cheng, hereby certify that:
1. The views expressed in this report accurately reflect their personal views about the subject securities or issuers.
2. No part of their compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed in this report.
3. They have not received any material non-public information regarding the securities or issuers mentioned in this report.

Conflicts of Interest and Disclosures:
* Trading Activity: The analysts and their related parties (as defined by the SFC Code of Conduct) have not traded in the securities of Sungrow Power Supply in the 30 calendar days preceding the date of this report.
* Positions: The analysts and their related parties do not hold any financial interest in the securities of Sungrow Power Supply.
* Corporate Finance Relationships: BOCOM International Securities Limited and/or its affiliates have had investment banking relationships with various entities in the past 12 months. However, there are no current investment banking mandates with Sungrow Power Supply that would compromise the independence of this report.
* Market Making: BOCOM International and its affiliates may act as market makers or engage in principal trading activities in the securities mentioned in this report. Investors should be aware that such activities could create actual or potential conflicts of interest.

Disclaimer:
This report is confidential and intended solely for the use of BOCOM International Securities clients. It is not intended for distribution to, or use by, any person or entity in any jurisdiction or country where such distribution or use would be contrary to local law or regulation. The information contained herein is believed to be reliable but is not guaranteed as to its accuracy or completeness. This report does not constitute an offer to sell or a solicitation of an offer to buy any securities. Investors should conduct their own independent investigation and consult with professional advisors before making any investment decisions.

BOCOM International Securities Limited
9th Floor, Man Yee Building, 68 Des Voeux Road Central, Hong Kong
Tel: (852) 3766 1899 | Fax: (852) 2107 4662


Strategic Deep Dive: Why Sungrow Wins in the Next Cycle

To provide further context for institutional investors, we elaborate on the structural advantages that position Sungrow to outperform in the next phase of the renewable energy cycle.

1. The "Bankability" Moat in Utility-Scale Storage

In the utility-scale energy storage market, the decision-making process is fundamentally different from the residential or small commercial segments. Developers, utilities, and independent power producers (IPPs) prioritize bankability above all else. Bankability refers to the likelihood that a technology provider will remain in business to honor warranties and provide service over the 15-20 year lifespan of a storage asset.

  • Why it matters: A storage system failure can result in millions of dollars in lost revenue and potential grid penalties. Therefore, buyers are willing to pay a premium for brands with a proven track record, strong balance sheets, and global service networks.
  • Sungrow’s Advantage: As one of the world’s largest inverter suppliers for over a decade, Sungrow has established immense brand trust. Its transition into storage leverages this trust. Competitors who are new to the market or lack a strong balance sheet struggle to win large-scale contracts, regardless of how low their prices are. This creates a barrier to entry that protects Sungrow’s margins.
  • Service Network: Sungrow has built a comprehensive global service network. The ability to provide rapid on-site support in remote locations is a critical differentiator. This service capability is difficult and expensive for new entrants to replicate, further cementing Sungrow’s position.

2. Technological Integration: The System-Level Advantage

Sungrow is not just selling batteries or inverters; it is selling integrated energy solutions.

  • DC-Coupled vs. AC-Coupled: Sungrow offers both DC-coupled (battery connected directly to the PV inverter) and AC-coupled (battery connected to the grid via a separate inverter) solutions. DC-coupled systems are more efficient for new solar+storage projects, while AC-coupled systems are better for retrofits. Sungrow’s broad portfolio allows it to capture both markets.
  • Grid-Forming Technology: As grids become more saturated with renewables, the need for "grid-forming" inverters (which can stabilize voltage and frequency without relying on synchronous generators) is growing. Sungrow is a leader in this technology, allowing its systems to participate in ancillary service markets, which adds a new revenue stream for its customers and increases the value proposition of its products.
  • Safety and Thermal Management: Sungrow’s liquid-cooled storage systems offer superior temperature control compared to air-cooled systems, leading to longer battery life and higher safety standards. This technological edge is increasingly recognized by customers, allowing Sungrow to command a price premium.

3. The AIDC Opportunity: A Hidden Gem

The market has largely undervalued the potential of Sungrow’s entry into the AI Data Center power market.

  • Power Density Challenges: AI chips (GPUs) consume vastly more power than traditional CPUs. A single rack of AI servers can consume 100kW or more, compared to 5-10kW for traditional servers. This creates a bottleneck in power distribution.
  • The 800V DC Solution: Traditional data centers use 400V AC distribution. Moving to 800V DC reduces the number of conversion steps (AC-DC-AC-DC), improving efficiency by 3-5%. In a data center consuming 100MW, a 3% efficiency gain saves 3MW of power continuously, resulting in millions of dollars in annual electricity savings.
  • Sungrow’s Fit: Sungrow’s expertise in high-voltage DC power electronics (from its solar and storage business) makes it uniquely qualified to solve this problem. Its 35kV solid-state transformer technology can step down voltage from the grid directly to the required DC levels with high efficiency and a small footprint.
  • First-Mover Advantage: By partnering with leading cloud providers now, Sungrow is helping to set the standards for next-generation data center power architecture. If 800V DC becomes the industry standard, Sungrow will be a primary beneficiary, much like it was with 1500V solar systems.

4. Financial Resilience and Capital Allocation

Sungrow’s strong balance sheet provides it with strategic flexibility.

  • Net Cash Position: The company maintains a net cash position, which is rare for a manufacturing company of its size. This allows it to weather downturns, invest in R&D during lean periods, and pursue strategic acquisitions if opportunities arise.
  • Dividend Growth: With improving cash flows and a mature business model, we expect Sungrow to increase its dividend payout ratio over time. The projected dividend yield of 1.2% by 2027, while not high, is growing rapidly and provides a floor for the stock price.
  • Share Buybacks: The strong cash position also opens the possibility for share buybacks, which could further enhance EPS growth and return value to shareholders.

Final Thoughts

Sungrow Power Supply is executing a masterclass in strategic evolution. It has successfully navigated the commoditization of the solar inverter market by pivoting to high-growth, high-margin energy storage. It is now leveraging its core competencies to enter the nascent but potentially massive AI data center power market.

For institutional investors, Sungrow offers a rare combination of:
1. Immediate Growth: 50%+ earnings growth in the near term.
2. Margin Expansion: Structural improvement in profitability.
3. Long-Term Optionality: Exposure to the AI theme via AIDC.
4. Financial Safety: Strong balance sheet and cash flow.

We believe the market has not fully priced in the sustainability of Sungrow’s margin expansion and the long-term potential of its AIDC business. Our upgraded target price of RMB 220.00 reflects this more optimistic, yet data-driven, view. We recommend a BUY rating.