Research report

Shouhang New Energy Initial Coverage: Layout in C&I and large-scale energy storage, benefiting from growth in Australian residential storage

Published 2025-09-05 · Aj Securities · Pan Zhu
Source: 301658.html

Shouhang New Energy Initial Coverage: Layout in C&I and large-scale energy storage, benefiting from growth in Australian residential storage

301658.SZOverweightPhotovoltaic Equipment
Date2025-09-05
InstitutionAj Securities
AnalystsPan Zhu
RatingOverweight
IndustryPhotovoltaic Equipment
StockShouhang New Energy (301658)
Report typeStock

Equity Research: Sofar New Energy (301658.SZ) – Initial Coverage

Date: September 5, 2025
Sector: Power Equipment / Renewable Energy Storage
Rating: Outperform (Incremental Buy)
Current Price: CNY 36.20
Target Price Implied Upside: Supported by earnings growth trajectory and sector recovery
Analyst: Zhu Pan (S0820525070001)


Executive Summary

We initiate coverage on Sofar New Energy (301658.SZ) with an "Outperform" (Incremental Buy) rating. The company stands at a pivotal inflection point, transitioning from a period of inventory correction in the European residential storage market to a new growth cycle driven by diversified geographic expansion and product portfolio optimization.

While the market has largely priced in the headwinds facing the European residential storage sector, we believe consensus estimates underestimate the magnitude of two emerging catalysts:
1. The Australian Residential Storage Boom: Triggered by the federal government’s AUD 2.3 billion "Cheaper Home Batteries Plan" launched in July 2025, which has already accelerated installation rates to unprecedented levels.
2. The Shift to C&I and Utility-Scale Storage in Europe: As European grid infrastructure ages and renewable penetration deepens, demand is structurally shifting from purely residential systems to Commercial & Industrial (C&I) and large-scale utility storage, segments where Sofar is actively expanding its footprint.

Sofar New Energy is a leading player in the global single-phase grid-tied inverter market (ranked 9th globally) and hybrid inverters (ranked 10th globally). With a strong foothold in the European residential sector and aggressive expansion into Asia-Pacific, Africa, and Latin America, the company is well-positioned to capture asymmetric upside.

We forecast net attributable profits of CNY 271 million, CNY 386 million, and CNY 503 million for 2025, 2026, and 2027, respectively. This represents a compound annual growth rate (CAGR) of approximately 21% in net profit over the forecast period. Although the current 2025E P/E ratio of ~55x appears elevated compared to some peers, we argue that this premium is justified by the company’s position at the bottom of the earnings cycle with significant upward elasticity, coupled with high-growth potential in the Australian and emerging markets.

Key Investment Thesis

  • Cycle Turnaround: European residential storage inventories have largely cleared by mid-2025, stabilizing revenues.
  • New Growth Engine: The Australian market is experiencing exponential growth due to subsidies, with Sofar established locally to capture this demand.
  • Product Diversification: Strategic entry into C&I and utility-scale storage mitigates reliance on the saturated residential segment.
  • Valuation Appeal: Despite a higher near-term multiple, the forward P/E compresses rapidly to ~30x by 2027 as earnings recover, offering an attractive risk-reward profile for long-term investors.

Company Overview & Business Profile

1. Core Business Structure

Sofar New Energy specializes in the research, development, production, and sales of photovoltaic (PV) inverters and energy storage systems. The company’s revenue structure is bifurcated into two primary pillars:

  • PV Inverters: Historically the core revenue driver. In the first half of 2025 (25H1), this segment accounted for 58% of total revenue. The company holds a prominent position in the global market, particularly in single-phase grid-tied inverters.
  • Energy Storage Products: Including hybrid inverters and battery systems. This segment accounted for 37% of total revenue in 25H1. The storage business has become increasingly critical as the global energy transition shifts towards integrated solar-plus-storage solutions.

(Note: The remaining ~5% of revenue is attributed to other ancillary services or products not explicitly detailed in the primary segmentation but implied by the total.)

2. Market Positioning

Sofar has carved out a niche as a leader in differentiated细分市场 (niche segments), specifically targeting the European residential solar-storage market. According to WoodMackenzie data:
* Global Single-Phase Grid-Tied Inverters: Ranked 9th in market share.
* Global Hybrid Inverters: Ranked 10th in market share.

This positioning highlights the company’s strength in distributed generation and behind-the-meter storage solutions, which are characterized by higher margins and brand stickiness compared to commoditized utility-scale hardware.

3. Financial Health Snapshot (as of June 30, 2025)

The company maintains a robust balance sheet, providing ample liquidity to fund expansion and R&D amidst industry volatility.

Metric Value Analysis
Total Share Capital 412 Million Shares Stable capital structure.
Float A-Shares 39 Million Shares Relatively low float may contribute to price volatility but also indicates strong holder conviction.
Net Assets per Share CNY 7.60 Strong asset base supporting valuation.
Debt-to-Asset Ratio 35.32% Conservative leverage; low financial risk.
Dividend Yield 0.35% Low yield, typical for growth-stage tech/manufacturing firms reinvesting cash flows.
Market Cap (Float A) CNY 1,402 Million Mid-cap status within the power equipment sector.

Industry Dynamics & Macro Context

To understand Sofar’s trajectory, one must analyze the broader trends in the global PV and Energy Storage System (ESS) markets. The industry is undergoing a structural transformation driven by policy, economics, and grid necessities.

1. Global PV and Storage Growth Trajectory

Despite short-term cyclical fluctuations, the long-term trend for renewable energy adoption remains unequivocally positive.
* PV Installations: According to BloombergNEF, global PV installations are expected to continue their upward trajectory, driven by declining Levelized Cost of Energy (LCOE) and national carbon neutrality commitments.
* Storage Installations: The growth rate of energy storage is outpacing standalone PV in many mature markets. As renewable penetration increases, the intermittency of solar and wind necessitates flexible storage resources. BloombergNEF forecasts sustained double-digit growth in global storage additions through 2030.

2. The European Market: From Residential to C&I/Utility

Europe has been the traditional stronghold for Sofar’s residential business. However, the market dynamics are shifting.

A. Residential Storage: Bottoming Out

The European residential storage market experienced a severe inventory correction in 2023 and early 2024 due to post-pandemic demand normalization and high interest rates. By mid-2025, channel inventories have largely normalized. While the era of hyper-growth in European residential storage has paused, the market is entering a phase of slow, steady growth.
* Drivers: High electricity prices, peak-valley price spreads, and aging grid infrastructure continue to support underlying demand.
* Outlook: We expect a gradual recovery rather than a V-shaped rebound. The key for manufacturers like Sofar is maintaining market share while margins stabilize.

B. C&I and Utility Storage: The New Growth Frontier

A critical divergence in the European market is the rapid acceleration of Commercial & Industrial (C&I) and utility-scale storage.
* Data Insight: According to SolarPower Europe, the combined share of new C&I and utility storage installations in Europe increased significantly in 2024 compared to 2023.
* Future Projection: By 2028, the proportion of C&I and utility storage is expected to rise further. This shift is driven by:
1. Grid Congestion: Utilities need large-scale buffering to manage renewable influx.
2. Corporate ESG Goals: Businesses are increasingly adopting onsite storage to manage energy costs and carbon footprints.
3. Policy Support: EU regulations are favoring grid-flexibility services, which larger storage assets can provide more effectively than small residential units.

Sofar’s strategic expansion into high-power string inverters and large-scale storage systems positions it to capture this shifting demand curve.

3. The Australian Catalyst: A Structural Breakout

Australia represents the most significant near-term opportunity for Sofar, driven by aggressive government intervention.

The "Cheaper Home Batteries Plan"

In July 2025, the Australian Federal Government launched a AUD 2.3 billion subsidy program aimed at accelerating residential battery adoption.
* Subsidy Mechanism: The plan offers a ~30% discount on installation costs for systems up to 50kWh.
* Financial Impact: The maximum subsidy is approximately AUD 372/kWh (including Small-scale Technology Certificates, STCs). After transaction fees, the effective average discount is AUD 344/kWh.
* Immediate Impact: The response was immediate and overwhelming. In July 2025 alone (the first month of the program), 19,592 battery systems were installed, with a total capacity of 344.1 MWh.
* Context: This single-month volume equals more than 25% of the entire 2024 annual installation volume (which was 72,500 units / 852 MWh for the full year).

Long-Term Potential

  • Penetration Gap: Despite having 4 million installed PV systems since 2008, only 8% of Australian solar households have batteries. In contrast, Germany—a mature market—has a cumulative PV-plus-storage pairing rate of 42%. Even among new Australian solar installations, only 23% include batteries.
  • Growth Forecast: SunWiz predicts rapid acceleration over the next 12 months. Conservatively, we estimate annual installation growth of 25% until the subsidy fund is exhausted (expected by end-2028).
  • Post-Subsidy Outlook: Even after subsidies expire, the fundamental economics of solar-plus-storage in Australia remain strong due to high retail electricity prices and abundant solar resources. Industry cost reductions and potential future policy extensions could sustain momentum.

Sofar New Energy has established a local subsidiary in Australia, enabling direct service and support. This local presence is a competitive advantage, allowing the company to respond quickly to the surge in demand and build brand loyalty in a high-growth market.

4. Emerging Markets: Asia, Africa, and Latin America

Beyond Europe and Australia, Sofar is actively diversifying its geographic footprint.
* Strategy: Targeting high-growth emerging economies where grid instability and rising energy costs drive demand for decentralized power solutions.
* Product Fit: The company has launched low-voltage residential storage products tailored to these markets, addressing affordability and ease of installation.
* Significance: This diversification reduces reliance on any single region, mitigating geopolitical and regulatory risks associated with concentrated exposure to Europe or North America.


Competitive Landscape & Peer Comparison

The inverter and storage industry is highly competitive, with several listed peers in the A-share market. We compare Sofar against key competitors: Ginlong Technologies (Solis), GoodWe, Sineng Electric, and Aero Energy.

Valuation Comparison (as of Sept 4, 2025)

Company Ticker Market Cap (CNY bn) 2025E Net Profit (CNY mn) 2025E P/E 2026E P/E 2027E P/E
Ginlong Tech 300763.SZ 29.61 1,160 25.5x 20.7x 17.3x
GoodWe 688390.SH 12.70 270 47.0x 25.4x 18.4x
Sineng Electric 300827.SZ 17.14 630 27.2x 21.4x 17.3x
Aero Energy 688717.SH 12.32 420 29.3x 19.6x 15.0x
Peer Average 32.3x 21.8x 17.0x
Sofar New Energy 301658.SZ 14.93 271 55.1x 38.7x 29.7x

Source: Wind, Ajzq Securities Institute. Peer estimates are Wind consensus.

Analysis of Valuation Premium

Sofar trades at a significant premium to its peers on a 2025E basis (55.1x vs. peer average of 32.3x). Investors may question this valuation. However, we justify the premium based on three factors:

  1. Earnings Base Effect: Sofar’s 2024-2025 earnings are depressed due to the European inventory correction. The 2025E profit of CNY 271 million is only marginally higher than 2024’s CNY 259 million. As the company exits the trough, the growth rate of earnings from 2025 to 2027 is exceptionally high (42% in 2026, 30% in 2027). The market is pricing in this future growth rather than current static earnings.
  2. Australian Alpha: Unlike peers who may have broader but shallower exposure, Sofar’s focused strategy in Australia, combined with the sudden policy-driven demand spike, offers a unique near-term revenue accelerator that is not fully reflected in generic sector multiples.
  3. Product Mix Shift: The transition into C&I and utility storage typically commands different valuation metrics than pure residential players, often attracting a premium for scalability and recurring service opportunities.

By 2027, Sofar’s P/E compresses to 29.7x, which is still above the peer average of 17.0x. This suggests that the market expects Sofar to maintain a higher growth trajectory than the broader sector average, or that the peer averages are dragged down by slower-growing, larger-cap incumbents. For growth-oriented institutional investors, the PEG (Price/Earnings-to-Growth) ratio becomes a more relevant metric than static P/E.


Financial Analysis & Forecasts

1. Historical Performance Review

Sofar’s financial performance in recent years reflects the volatility of the global supply chain and demand cycles.

  • 2023: Revenue declined 16.0% YoY to CNY 3.74 billion; Net Profit plummeted 59.8% to CNY 341 million. This was driven by intense competition and beginning inventory adjustments in Europe.
  • 2024: Revenue fell further by 27.6% to CNY 2.71 billion; Net Profit dropped 24.1% to CNY 259 million. This marked the trough of the cycle, with gross margins improving slightly to 35.7% due to cost controls and favorable raw material prices, despite lower volumes.

2. Forecast Assumptions (2025-2027)

Our financial model is built on the following key assumptions:

A. Grid-Tied Inverter Business

  • Assumption: Global PV demand grows steadily. European inventory issues are resolved by mid-2025. The company successfully expands in emerging markets (Asia, Africa, LatAm).
  • Revenue Growth Forecast:
    • 2025E: +5% (Stabilization year)
    • 2026E: +18% (Recovery and emerging market contribution)
    • 2027E: +25% (Full momentum in new markets)

B. Energy Storage Inverter & Battery Business

  • Assumption: European residential storage recovers slowly. However, this is offset by rapid growth in:
    1. European C&I/Utility storage.
    2. Australian residential storage (subsidy-driven).
    3. Global large-scale storage deployments.
  • Revenue Growth Forecast:
    • Storage Inverters: +8% (2025E), +20% (2026E), +25% (2027E).
    • Storage Batteries: +8% (2025E), +20% (2026E), +25% (2027E).

C. Margin Trends

  • Gross Margin: We project a slight compression from 35.7% (2024) to 34.4% (2025E), 33.7% (2026E), and 32.9% (2027E).
    • Rationale: While product mix shifts to higher-value C&I/utility products, intense industry competition and potential price wars in the residential segment may exert downward pressure on average selling prices (ASPs). Additionally, the initial scaling of new product lines may carry higher introductory costs.
  • Net Margin: Despite gross margin compression, net margin is expected to improve from 9.5% (2024) to 11.7% (2027E) due to operating leverage. As revenue scales, fixed costs (R&D, SG&A) will be spread over a larger base, enhancing bottom-line profitability.

3. Detailed Financial Projections

Income Statement Highlights (CNY Million)

Item 2023A 2024A 2025E 2026E 2027E
Total Revenue 3,743 2,711 2,897 3,456 4,320
YoY Growth -16.0% -27.6% +6.9% +19.3% +25.0%
Gross Profit 1,179 968 997 1,165 1,421
Gross Margin 31.5% 35.7% 34.4% 33.7% 32.9%
Operating Expenses 848 700 720 763 882
R&D Expense 308 272 290 311 346
Operating Profit 388 280 293 416 542
Net Profit (Attrib.) 341 259 271 386 503
YoY Growth -59.8% -24.1% +4.9% +42.1% +30.6%
EPS (CNY/share) 0.83 0.63 0.73 1.04 1.36

Balance Sheet & Cash Flow Health

Sofar maintains a healthy liquidity position, crucial for navigating working capital cycles in international trade.

  • Cash Reserves: Expected to grow from CNY 1,193 million (2024) to CNY 3,017 million by 2027. This strong cash pile provides flexibility for R&D investment, potential M&A, or weathering market downturns.
  • Working Capital: Inventory levels are managed tightly. Inventory decreased from CNY 1,239 million (2023) to CNY 879 million (2024) as destocking occurred. We forecast a gradual rebuild to CNY 1,335 million by 2027 in line with revenue growth, indicating healthy stock turnover rather than bloated inventory.
  • Operating Cash Flow (OCF):
    • 2023: Negative CNY 562 million (due to inventory buildup and receivables).
    • 2024: Positive CNY 340 million (improved working capital management).
    • 2025E-2027E: We project robust OCF generation, reaching CNY 594 million in 2027. This confirms the quality of earnings and the company’s ability to convert profit into cash.

Key Financial Ratios

Ratio 2023A 2024A 2025E 2026E 2027E
ROE (Return on Equity) 14.5% 9.8% 9.3% 11.7% 13.2%
ROIC (Return on Invested Capital) 11.7% 7.9% 7.3% 9.4% 10.9%
Debt-to-Asset Ratio 52.1% 40.1% 47.9% 46.4% 48.8%
Current Ratio 1.69 1.95 1.76 1.88 1.85
Inventory Turnover 3.02 3.08 3.42 3.51 3.24

Interpretation: ROE bottoms in 2025 at 9.3% before recovering to 13.2% in 2027, mirroring the profit recovery story. The Current Ratio remains above 1.7x throughout, indicating strong short-term solvency.


Investment Logic: Why Sofar New Energy?

Our "Outperform" rating is underpinned by four distinct pillars of investment logic that differentiate Sofar from the broader sector narrative.

1. Contrarian Play on European Residential Storage

Market Concern: Many investors have written off European residential storage as a "dead" growth story following the 2023-2024 inventory crisis.
Our View: The sector is not dead; it is maturing. The inventory overhang has been cleared. While hyper-growth is over, the fundamental drivers—high energy prices, energy security concerns, and grid instability—remain intact. Sofar, as a top-10 global player with deep distribution channels in Europe, is poised to benefit from the stabilization and slow growth of this massive market. The downside risk is limited as the worst of the destocking is already priced in.

2. The Australian "Blue Ocean" Opportunity

Market Concern: Australia is often viewed as a small, niche market compared to Europe or the US.
Our View: The scale of the opportunity has changed dramatically with the 2025 subsidy program.
* Explosive Volume: The jump from ~72k units/year to potentially >100k units/year in a short timeframe is significant for a company of Sofar’s size.
* First-Mover Advantage: Sofar’s local subsidiary allows it to navigate the regulatory and logistical complexities of the subsidy program more effectively than competitors relying solely on distributors.
* Long-Tail Potential: With only 8% penetration, even if subsidies end in 2028, the market has a decade of organic growth ahead to catch up to German levels. Sofar is building a brand franchise now that will yield dividends for years.

3. Strategic Pivot to C&I and Utility Scale

Market Concern: Can a residential-focused inverter maker compete in the utility space dominated by giants like Huawei, Sungrow, and Sineng?
Our View: Sofar is not trying to dominate the entire utility market but is targeting specific niches within C&I and medium-scale utility projects.
* Product Readiness: The launch of high-power string inverters and integrated storage solutions demonstrates technical capability.
* Synergy: The company can leverage its existing European relationships with EPCs (Engineering, Procurement, and Construction) firms who are increasingly bidding on C&I projects.
* Diversification Benefit: This segment reduces correlation with consumer discretionary spending (residential) and aligns with industrial capex cycles, which are currently supported by green energy mandates.

4. Emerging Markets as a Hedge

Market Concern: Geopolitical tensions and trade barriers (tariffs) in Western markets.
Our View: Sofar’s active expansion into Asia, Africa, and Latin America provides a crucial hedge.
* Demographic Dividend: These regions have growing populations and increasing electrification needs.
* Grid Instability: In many African and Southeast Asian countries, unreliable grids make solar-plus-storage a necessity, not just a luxury.
* Lower Competition: While competitive, these markets are less saturated than Europe, allowing for better margin preservation and faster market share gains.


Risks & Headwinds

Investors must carefully consider the following risks, which could impair the company’s financial performance and stock price.

1. Intensifying Competition and Margin Compression

  • Risk: The inverter and storage industry is characterized by low barriers to entry for assembly, leading to a fragmented competitive landscape. Major players (Huawei, Sungrow, Ginlong, GoodWe) are aggressively competing for market share.
  • Impact: Price wars could erode gross margins faster than anticipated. If Sofar cannot maintain its premium branding or cost advantages, the projected gross margin decline could be steeper than our 32.9% estimate for 2027.
  • Mitigation: Sofar’s focus on differentiated segments and local service (e.g., in Australia) helps protect margins, but constant vigilance is required.

2. Policy and Regulatory Risk

  • Risk: The renewable energy sector is heavily dependent on government subsidies and policies.
    • Australia: The AUD 2.3 billion subsidy fund is expected to be exhausted by late 2028. If no follow-up policy is introduced, demand could drop sharply.
    • Europe: Changes in net-metering rules, feed-in tariffs, or tax incentives could dampen residential demand.
    • Global: Any rollback in carbon neutrality commitments by major economies would negatively impact long-term demand.
  • Impact: Demand could fall short of our forecasts, particularly in the high-growth Australian segment.
  • Mitigation: Diversification across multiple geographies and segments (C&I/Utility) reduces reliance on any single policy framework.

3. International Trade Frictions and Geopolitics

  • Risk: Rising protectionism in key markets.
    • Tariffs: The EU, US, or other regions could impose anti-dumping duties or tariffs on Chinese-made inverters and batteries.
    • Supply Chain Decoupling: Pressure to source components outside of China could increase costs or disrupt supply chains.
  • Impact: Increased costs, reduced competitiveness, or loss of market access in key regions.
  • Mitigation: Sofar’s establishment of local subsidiaries (e.g., in Australia) and potential future localized manufacturing or assembly could help mitigate tariff risks. However, this requires significant capital investment.

4. Execution Risk in New Segments

  • Risk: Entering the C&I and utility-scale storage markets requires different sales channels, technical support capabilities, and project management skills compared to the residential channel.
  • Impact: Failure to execute effectively could result in wasted R&D spend and lost market opportunities.
  • Mitigation: The company’s gradual rollout and hiring of experienced personnel in these sectors are positive signs, but success is not guaranteed.

5. Foreign Exchange Fluctuations

  • Risk: Sofar generates a significant portion of its revenue overseas (Europe, Australia, etc.). Fluctuations in the EUR, AUD, and USD against the CNY can impact reported earnings.
  • Impact: Unfavorable FX moves could reduce the CNY value of overseas profits.
  • Mitigation: The company likely employs hedging strategies, but residual risk remains.

Catalysts

We identify the following near-to-medium term catalysts that could re-rate the stock positively:

  1. Strong Order Book from European C&I/Utility Sector: Confirmation of large-scale contracts in Europe would validate the company’s diversification strategy and signal higher-margin revenue streams.
  2. Sustained High Installation Rates in Australia: Monthly data from the Australian Clean Energy Regulator showing continued strong uptake of the subsidy program beyond the initial July surge would confirm the durability of this growth engine.
  3. Quarterly Earnings Beat: Given the low base effect, any quarter where revenue or margin exceeds our conservative estimates could trigger significant upward price movement due to the stock’s high beta to earnings surprises.
  4. New Product Launches: Successful introduction of next-generation high-efficiency inverters or integrated storage solutions that gain traction in emerging markets.
  5. Policy Extensions: Announcement of additional subsidies or supportive policies in Australia or Europe beyond current timelines.

Valuation & Rating

Valuation Methodology

We primarily use the Price-to-Earnings (P/E) ratio for valuation, given the company’s transition from a turnaround phase to a growth phase. We also cross-check with PEG (Price/Earnings-to-Growth) to account for the high expected earnings growth rate.

  • Current Price: CNY 36.20
  • 2025E EPS: CNY 0.73
  • 2025E P/E: ~55.1x
  • 2026E EPS: CNY 1.04
  • 2026E P/E: ~38.7x
  • 2027E EPS: CNY 1.36
  • 2027E P/E: ~29.7x

Justification for "Outperform" Rating

While a 55x P/E is objectively high, it is critical to contextualize this within the earnings cycle.
1. Bottom Fishing: The 2025 earnings represent the trough. Investing at 55x trailing/forward earnings at the bottom of a cycle is a classic growth strategy, provided the subsequent growth is robust.
2. Growth Rate: The projected net profit growth of 42.1% in 2026 and 30.6% in 2027 supports a higher multiple. The PEG ratio for 2026 (based on 2025-2026 growth) is approximately 0.9x (38.7 P/E / 42% Growth), which is attractive for a high-quality tech/manufacturing firm.
3. Comparative Premium: As discussed, Sofar deserves a premium over the peer average due to its specific exposure to the high-growth Australian market and its successful pivot to C&I storage.

We believe the stock has significant upside potential as the market recognizes the sustainability of the Australian growth and the stabilization of European margins. The rating of "Outperform" (Incremental Buy) reflects our expectation that the stock will outperform the broader market index (CSI 300) over the next 6-12 months.

Target Price Implication

While we do not set a explicit numeric target price in this initial coverage, the valuation framework suggests that as 2026 earnings become visible, the market will likely re-rate the stock towards a 2026E P/E of 35-40x.
* Illustrative Calculation: If the market assigns a 35x multiple to 2026E EPS of CNY 1.04, the implied price would be CNY 36.40. If sentiment improves and a 40x multiple is applied, the price could reach CNY 41.60. Given the current price of CNY 36.20, the upside is driven by earnings realization and multiple stability/expansion.


Investment View & Conclusion

Sofar New Energy presents a compelling investment case for institutional investors seeking exposure to the next phase of the global energy storage boom. The company is successfully navigating the transition from a purely European residential player to a diversified global energy technology provider.

Key Takeaways for Investors:
1. Don't Fear the 2025 P/E: The high 2025 P/E is a artifact of depressed earnings. Focus on the 2026-2027 growth trajectory.
2. Australia is the Key Variable: Monitor Australian installation data closely. It is the primary near-term driver of upside surprise.
3. Diversification is Working: The shift to C&I and emerging markets is reducing risk and opening new revenue pools.
4. Balance Sheet Strength: The company’s strong cash position and low debt provide a safety net against macroeconomic volatility.

We recommend accumulating shares on weakness, with a medium-to-long-term horizon. The combination of cyclical recovery in Europe, explosive growth in Australia, and strategic diversification creates a favorable risk-reward profile. Sofar New Energy is well-positioned to deliver superior earnings growth in the 2026-2027 period, justifying its current valuation premium and supporting an Outperform rating.


Appendix: Detailed Financial Statements

Balance Sheet (CNY Million)

Item 2023A 2024A 2025E 2026E 2027E
Assets
Cash & Equivalents 1,065 1,193 2,276 2,434 3,017
Accounts Receivable 1,334 1,073 1,331 1,618 1,945
Inventory 1,239 879 848 984 1,335
Total Current Assets 3,891 3,410 4,682 5,319 6,657
Fixed Assets 713 709 646 588 534
Construction in Progress 52 15 10 7 4
Intangible Assets 84 86 80 75 70
Total Non-Current Assets 1,022 1,016 927 849 782
Total Assets 4,913 4,425 5,609 6,168 7,439
Liabilities & Equity
Short-term Borrowings 257 372 572 572 572
Accounts Payable 1,841 1,039 1,738 1,902 2,632
Total Current Liabilities 1,841 1,039 1,738 1,902 2,632
Long-term Borrowings 200 0 0 0 0
Total Non-Current Liab. 262 28 28 28 28
Total Liabilities 2,560 1,775 2,687 2,861 3,628
Share Capital 371 371 371 371 371
Capital Reserve 503 541 541 541 541
Retained Earnings 1,480 1,739 2,011 2,396 2,900
Equity Attrib. to Parents 2,353 2,651 2,922 3,308 3,811
Total Liab. & Equity 4,913 4,425 5,609 6,168 7,439

Cash Flow Statement (CNY Million)

Item 2023A 2024A 2025E 2026E 2027E
Net Profit 341 259 271 386 503
Depreciation & Amortization 59 95 73 67 61
Change in Working Capital -407 -1,276 902 651 1,522
Net Operating Cash Flow -562 340 895 170 594
Capital Expenditure 312 137 0 0 0
Net Investing Cash Flow -312 -281 -3 -5 -4
Net Financing Cash Flow 644 73 220 28 36
Net Change in Cash -202 128 1,083 158 583
Beginning Cash 1,659 1,065 1,193 2,276 2,434
Ending Cash 1,065 1,193 2,276 2,434 3,017

Income Statement (CNY Million)

Item 2023A 2024A 2025E 2026E 2027E
Revenue 3,743 2,711 2,897 3,456 4,320
Cost of Goods Sold 2,564 1,742 1,900 2,290 2,899
Gross Profit 1,179 968 997 1,165 1,421
Selling Expenses 303 196 211 214 255
Admin Expenses 237 204 211 238 281
R&D Expenses 308 272 290 311 346
Finance Costs -80 28 8 5 6
Operating Profit 388 280 293 416 542
Net Profit 341 259 271 386 503
Attributable Net Profit 341 259 271 386 503
EBITDA 454 392 413 545 672

Disclaimer & Legal Information

Analyst Certification:
The analyst, Zhu Pan, certifies that the views expressed in this report accurately reflect his/her personal views about the subject securities and issuers. The analyst also certifies that no part of his/her compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed in this report.

Important Disclosures:
* Ajzq Securities Co., Ltd. holds a license for securities investment consulting business approved by the China Securities Regulatory Commission (CSRC).
* This report is confidential and intended solely for the use of Ajzq Securities' contracted clients. Receipt of this report does not constitute a client relationship.
* The information contained herein is derived from sources believed to be reliable, but Ajzq Securities makes no representation or warranty, express or implied, regarding its accuracy or completeness.
* This report does not constitute an offer to sell or a solicitation of an offer to buy any securities. The opinions and estimates herein constitute our judgment as of the date of this report and are subject to change without notice.
* Past performance is not indicative of future results. Investors should conduct their own independent assessment of the information contained in this report, considering their own investment objectives, financial situation, and particular needs. Professional advice should be sought where necessary.
* Ajzq Securities and its affiliates may hold positions in the securities mentioned in this report and may engage in transactions in such securities from time to time.

Copyright:
© 2025 Ajzq Securities Co., Ltd. All rights reserved. No part of this report may be reproduced, distributed, or transmitted in any form or by any means, including photocopying, recording, or other electronic or mechanical methods, without the prior written permission of Ajzq Securities, except in the case of brief quotations embodied in critical reviews and certain other noncommercial uses permitted by copyright law. Violators will be prosecuted.

Contact Information:
Ajzq Securities Co., Ltd.
No. 5, Lane 199, Qiantan Avenue, Pudong New Area, Shanghai, 200124, China
Tel: +86-21-32229888
Fax: +86-21-68728700
Email: ajzq@ajzq.com
Website: http://www.ajzq.com