Research report

2025 Semi-Annual Report Review: Strong 25Q2 performance; AIDC layout builds second growth curve

Published 2025-08-27 · Minsheng Securities · Deng Yongkang,Zhu Biye,Wang Yiru,Lin Yutao
Source: 300274_18975.html

2025 Semi-Annual Report Review: Strong 25Q2 performance; AIDC layout builds second growth curve

300274.SZBuyPhotovoltaic Equipment
Date2025-08-27
InstitutionMinsheng Securities
AnalystsDeng Yongkang,Zhu Biye,Wang Yiru,Lin Yutao
RatingBuy
IndustryPhotovoltaic Equipment
StockSungrow (300274)
Report typeStock

Sungrow Power Supply (300274.SZ): 1H25 Results Review – Storage Dominance Drives Growth; AIDC Emerges as Strategic Second Curve

Date: August 27, 2025
Ticker: 300274.SZ (Shenzhen Stock Exchange)
Rating: Recommend (Maintained)
Current Price: CNY 97.01
Target Price Implied Valuation: 15x 2025E P/E


Executive Summary

Sungrow Power Supply Co., Ltd. ("Sungrow" or the "Company"), a global leader in solar inverters and energy storage systems, released its interim financial results for the first half of 2025 (1H25) on August 25, 2025. The report underscores a robust operational performance characterized by accelerated revenue growth and significant margin expansion, driven primarily by the explosive scaling of its Energy Storage System (ESS) business.

In 1H25, Sungrow reported total operating revenue of CNY 43.53 billion, representing a year-over-year (YoY) increase of 40.34%. Net profit attributable to shareholders reached CNY 7.735 billion, surging 55.97% YoY. Deducted non-recurring net profit stood at CNY 7.495 billion, up 53.52% YoY. The second quarter (2Q25) alone delivered revenue of CNY 24.497 billion (+33.09% YoY, +28.68% Quarter-over-Quarter [QoQ]) and net profit of CNY 3.908 billion (+36.53% YoY, +2.15% QoQ), demonstrating strong momentum and sequential stability.

The core investment thesis for Sungrow has evolved from a pure-play solar inverter leader to a diversified renewable energy infrastructure giant, with energy storage now constituting the largest revenue pillar. In 1H25, ESS revenue accounted for 40.89% of total sales, surpassing photovoltaic (PV) inverters for the first time as the primary income source. This structural shift is supported by favorable global demand dynamics, particularly in large-scale storage projects in Europe and commercial/industrial sectors, alongside anticipated high growth in the US market due to pre-installation rushes.

Furthermore, Sungrow is strategically positioning itself for future growth beyond traditional renewables by establishing a dedicated AIDC (Artificial Intelligence Data Center) business unit. This initiative aims to capture the burgeoning demand for high-power, reliable power supply solutions for AI computing infrastructure, targeting overseas markets with product launches expected around 2026. This diversification strategy mitigates long-term cyclicality risks associated with pure renewable generation assets.

We maintain our "Recommend" rating for Sungrow. Our financial projections estimate revenues of CNY 88.76 billion, CNY 102.60 billion, and CNY 115.17 billion for 2025, 2026, and 2027, respectively, with corresponding net profits of CNY 13.68 billion, CNY 15.28 billion, and CNY 16.83 billion. At the closing price of CNY 97.01 on August 26, 2025, the stock trades at attractive valuations of 15x, 13x, and 12x P/E for the respective years. The company’s dominant market position, superior profitability in storage, and emerging AIDC narrative provide a compelling risk-reward profile for institutional investors.


Key Takeaways

1. Financial Performance: Robust Top-Line Acceleration and Profit Quality

Sungrow’s 1H25 financial results exceed market expectations, reflecting both volume growth and improved operational efficiency. The divergence between revenue growth (+40.34%) and net profit growth (+55.97%) indicates an improvement in net profit margins, driven by the higher-margin storage business mix and effective cost management.

1.1 Half-Year Highlights (1H25)

  • Total Revenue: CNY 43.533 billion (+40.34% YoY).
  • Net Profit Attributable to Shareholders: CNY 7.735 billion (+55.97% YoY).
  • Deducted Non-Recurring Net Profit: CNY 7.495 billion (+53.52% YoY).
  • Implication: The high quality of earnings is evidenced by the close alignment between net profit and deducted non-recurring profit, suggesting that core operational businesses are the primary drivers of profitability rather than one-off gains.

1.2 Second Quarter Momentum (2Q25)

  • Revenue: CNY 24.497 billion.
    • YoY Growth: +33.09%
    • QoQ Growth: +28.68%
  • Net Profit: CNY 3.908 billion.
    • YoY Growth: +36.53%
    • QoQ Growth: +2.15%
  • Deducted Non-Recurring Net Profit: CNY 3.819 billion.
    • YoY Growth: +36.44%
    • QoQ Growth: +3.87%

The sequential revenue jump of nearly 29% in 2Q25 highlights strong order execution and delivery capabilities, likely aided by seasonal factors and the acceleration of project completions in key overseas markets. The slight deceleration in QoQ profit growth relative to revenue growth (2.15% vs 28.68%) may reflect minor fluctuations in product mix or temporary working capital impacts, but the absolute profit level remains historically high.

2. Business Segment Analysis: The Structural Shift to Storage

The most critical development in Sungrow’s 1H25 report is the definitive confirmation of Energy Storage Systems (ESS) as the company’s primary growth engine and largest revenue contributor. This marks a pivotal transition in the company’s business model.

2.1 Energy Storage Systems (ESS): The New Core Pillar

Performance Metrics:
* Revenue: CNY 17.803 billion in 1H25.
* Growth: +127.78% YoY.
* Revenue Share: 40.89% of total company revenue (an increase of 15.69 percentage points YoY).
* Gross Margin: 39.92%, representing a marginal decline of only 0.16 percentage points YoY.

Analysis:
The near-doubling of storage revenue underscores Sungrow’s successful capture of the global energy storage boom. Despite the rapid scale-up, the gross margin remained exceptionally stable at ~40%. This resilience is notable given the intense competition in the Chinese domestic storage market. It suggests that Sungrow’s growth is heavily weighted towards higher-margin overseas markets (Europe, US, Australia, etc.) where brand premium, grid compliance capabilities, and bankability command better pricing.

Market Context & Outlook:
According to forecasts by TrendForce (集邦咨询), global new energy storage installations in 2025 are projected to reach 82GW / 216GWh, representing YoY growth of 28% and 36%, respectively. The market is highly concentrated, with China, the United States, and Europe accounting for 86% of global new installed capacity.

  • Europe: Continued strong demand for large-scale utility storage and Commercial & Industrial (C&I) storage solutions, driven by energy security concerns and renewable integration mandates.
  • United States: Anticipated surge in installations due to "rush-to-install" dynamics ahead of potential policy shifts or tariff implementations, creating a favorable window for Sungrow’s established US presence.
  • Company Guidance: Sungrow expects full-year 2025 storage shipments to reach 40-50 GWh. This guidance implies a significant ramp-up in 2H25, consistent with historical seasonality where H2 typically accounts for a larger share of deliveries.

Strategic Advantage:
Sungrow’s integrated "AC-coupled" and "DC-coupled" solutions, combined with its proprietary PowerTitan series, have become industry benchmarks for safety and efficiency. The company’s ability to maintain ~40% margins while scaling to potentially 50 GWh annually demonstrates superior supply chain management and technological moat compared to pure-play battery integrators who often face margin compression.

2.2 Photovoltaic (PV) Inverters: Steady Growth and Technological Leadership

Performance Metrics:
* Revenue: CNY 15.327 billion in 1H25.
* Growth: +17.06% YoY.
* Gross Margin: 35.74%, a decline of 1.88 percentage points YoY.

Analysis:
While PV inverters are no longer the largest revenue segment, they remain a crucial cash cow and brand anchor. The 17% growth rate is healthy, outpacing the global solar installation growth rate in many mature markets, indicating Sungrow is gaining market share. The slight margin contraction (-1.88 pct) is likely attributable to:
1. Product Mix Shift: A higher proportion of string inverters for distributed generation which may have different margin profiles compared to central inverters.
2. Competitive Pricing: Moderate price pressure in certain competitive regions, although Sungrow has largely avoided the severe price wars seen in the module sector.
3. Cost Absorption: Initial costs associated with launching new high-power products.

Product Innovation & Global Footprint:
Sungrow continues to lead in R&D, reinforcing its technological moat:
* SG465HX: Launched in 1H25, this is the world’s first string inverter with a power rating exceeding 400 kW. This product targets large-scale utility projects, reducing Balance of System (BOS) costs by increasing power density and reducing the number of units required per MW.
* 1+X 2.0 Modular Inverter: The global first split-type modular inverter. This design enhances maintainability and reliability, allowing for individual module replacement without shutting down the entire system, a key value proposition for O&M (Operations and Maintenance) efficiency.

Globalization Strategy:
The company has intensified its global brand strategy, establishing over 20 overseas branches and 60+ representative offices. Products are sold in over 100 countries and regions. This extensive network not only drives sales but also provides critical local service support, which is a decisive factor for utility-scale customers in Europe and the Americas. The deep penetration in Europe, the Americas, Asia-Pacific, and the Middle East/Africa reduces reliance on any single market, mitigating geopolitical and trade policy risks.

2.3 New Energy Investment Development: Policy Headwinds

Performance Metrics:
* Revenue: CNY 8.398 billion in 1H25.
* Growth: -6.22% YoY.
* Gross Margin: 18.06%, an improvement of 1.18 percentage points YoY.

Analysis:
This segment, which involves the development and transfer of solar/wind power plants, faced headwinds due to the implementation of "Document No. 136" (referred to as "136号文" in the source). While the specific details of Document No. 136 are not elaborated in the prompt, in the context of China’s renewable sector, such policies typically relate to grid connection standards, electricity market trading rules, or subsidy settlements that can delay project handovers or reduce the attractiveness of immediate asset transfers.

However, the increase in gross margin (+1.18 pct) suggests that the company is becoming more selective in its project portfolio, focusing on higher-quality assets with better returns, or benefiting from lower construction costs. The revenue decline is viewed as a temporary regulatory adjustment rather than a structural failure. As the market adapts to the new policy framework, this segment is expected to stabilize, contributing steady cash flow rather than volatile high-growth bursts.

3. Strategic Expansion: AIDC as the Second Growth Curve

In a move that signals forward-looking strategic diversification, Sungrow has officially established an AIDC (Artificial Intelligence Data Center) Business Unit. This initiative represents a significant pivot into the high-growth infrastructure sector supporting the AI revolution.

Strategic Rationale:
* Power Density Synergy: AI data centers require massive amounts of reliable, high-density power. Sungrow’s core competencies in power electronics, thermal management, and grid interaction are directly transferable to AIDC power supply systems.
* Market Timing: The global AI boom is creating an unprecedented demand for specialized power infrastructure. Traditional UPS (Uninterruptible Power Supply) and power distribution units are being re-engineered to handle the load profiles of GPU clusters.
* High-Entry Barrier: By positioning the AIDC business with a "high starting point" in terms of team building and R&D, Sungrow aims to compete in the premium overseas market, avoiding low-end commoditization.

Development Timeline:
* Current Status: Increasing R&D investment; team assembly and technology prototyping phase.
* Product Launch: Expected in 2026.
* Impact: While not contributing to 2025 earnings, the AIDC business is positioned to become the company’s second growth curve post-2026. This diversifies Sungrow’s revenue base beyond the cyclical nature of renewable energy installations, tying its fate to the secular growth trend of digitalization and AI computing.

Investment Implication:
The market often undervalues industrial companies with latent tech-exposure. The explicit mention of AIDC provides a new valuation narrative. If Sungrow can successfully replicate its inverter dominance in the AIDC power sector, it could unlock a new Total Addressable Market (TAM) with potentially higher margins and stickier customer relationships (long-term service contracts for data centers).

4. Financial Health and Operational Efficiency

Sungrow’s balance sheet and cash flow statements reflect a company in strong financial health, capable of funding its aggressive expansion and R&D initiatives without excessive leverage.

4.1 Profitability Trends

  • Gross Margin Stability: The overall gross margin profile remains robust. The shift towards higher-margin storage (39.92%) offsets the slight decline in PV inverter margins (35.74%).
  • Expense Management:
    • R&D Expenses: Continued heavy investment in R&D is evident. For 2025E, R&D is projected at CNY 3.728 billion (approx. 4.2% of revenue). This commitment is essential for maintaining leadership in both inverter topology and storage safety technologies.
    • Selling & Administrative Expenses: These are growing in line with revenue, indicating scalable operations. The global sales network expansion incurs upfront costs but yields long-term market share gains.

4.2 Cash Flow and Working Capital

  • Operating Cash Flow (OCF): In 2024A, OCF was CNY 12.068 billion. For 2025E, it is projected to surge to CNY 20.458 billion. This strong cash generation supports the company’s ability to manage inventory and receivables efficiently despite rapid growth.
  • Inventory Management: Inventory levels are managed dynamically. 2024A inventory was CNY 29.028 billion; 2025E is projected at CNY 24.798 billion. This reduction suggests improved turnover efficiency and a shift towards a more just-in-time delivery model for large storage projects, reducing carrying costs.
  • Receivables: Accounts receivable are projected to remain stable relative to sales growth (CNY 28.486 billion in 2024A vs CNY 28.016 billion in 2025E), indicating strong collection capabilities and favorable payment terms with overseas utility clients.

4.3 Solvency and Capital Structure

  • Debt Ratio: The asset-liability ratio is projected to decrease from 65.07% in 2024A to 60.02% in 2025E, and further to 55.43% in 2027E. This deleveraging trend enhances financial resilience.
  • Liquidity: The current ratio is expected to improve from 1.58 (2024A) to 1.75 (2025E), and the quick ratio from 1.02 to 1.27. The cash ratio is projected to nearly double from 0.33 to 0.69, providing ample liquidity for opportunistic investments or weathering short-term market shocks.

Risks / Headwinds

While Sungrow’s outlook is positive, institutional investors must consider several key risks that could impact future performance.

1. Downstream Demand Volatility

  • Policy Dependency: The renewable energy sector remains heavily influenced by government policies. Changes in subsidies, tax credits (e.g., IRA in the US, REPowerEU in Europe), or grid connection regulations can abruptly alter demand curves.
  • Interest Rates: High interest rates increase the cost of capital for utility-scale projects, potentially delaying or canceling planned solar and storage installations. Although rate cuts are anticipated in many jurisdictions, the pace remains uncertain.
  • Specific Risk: If global storage installations in 2025 fall short of the projected 82GW/216GWh, Sungrow’s ambitious shipment target of 40-50 GWh may be difficult to achieve, leading to inventory buildup or margin pressure.

2. Intensifying Market Competition

  • Price Wars: The Chinese inverter and storage market is crowded. Competitors such as Huawei, Ginlong (Solis), GoodWe, and emerging battery integrators (CATL, BYD) are aggressively competing for market share. While Sungrow focuses on premium overseas markets, domestic price pressure can spill over globally.
  • Margin Erosion: If competition intensifies in key markets like Europe or the US, Sungrow may be forced to lower prices to defend market share, compressing the currently healthy ~40% storage margins.
  • Technological Disruption: Rapid advancements in battery chemistry (e.g., solid-state batteries) or inverter topologies by competitors could render current products less competitive if Sungrow fails to keep pace with R&D.

3. Geopolitical and Trade Barriers

  • Tariffs and Trade Restrictions: Sungrow derives a significant portion of its revenue from overseas markets. Trade tensions between China and the US/EU could lead to increased tariffs, anti-dumping duties, or exclusion from certain supply chains (e.g., US Inflation Reduction Act sourcing requirements).
  • Local Content Requirements: Increasing demands for local manufacturing in the US, India, and Europe may require Sungrow to invest heavily in overseas factories, increasing capital expenditure and operational complexity.
  • Geopolitical Instability: Conflicts or political instability in key markets (e.g., Middle East, Eastern Europe) could disrupt projects and payments.

4. Execution Risk in New Ventures (AIDC)

  • Uncertain Market Entry: The AIDC business is in its early stages. Entering the data center power supply market requires navigating different customer dynamics, certification standards, and competitive landscapes compared to renewables.
  • R&D Costs: Significant upfront R&D investment is required before any revenue is generated (expected 2026 launch). If the product fails to gain traction or faces technical hurdles, these costs will drag on profitability without immediate return.
  • Competition in AIDC: The AIDC power market is dominated by established players like Vertiv, Eaton, and Schneider Electric. Sungrow faces a steep challenge in displacing or competing with these incumbents who have deep relationships with hyperscalers.

5. Regulatory Changes in China (Document No. 136)

  • Investment Development Segment: The negative impact of "Document No. 136" on the new energy investment development business may persist longer than expected. Further regulatory tightening on grid access or electricity trading could structurally reduce the profitability of this segment, forcing Sungrow to exit or significantly downsize this business line.

Rating / Sector Outlook

Sector Outlook: Renewable Energy & Storage

The global energy transition remains on a secular upward trajectory. The International Energy Agency (IEA) and other bodies consistently revise upwards their forecasts for renewable capacity additions.
* Storage Supercycle: We are in the early innings of the energy storage supercycle. As renewable penetration increases, grid stability services provided by batteries become indispensable. The economics of storage are improving due to falling battery cell costs and rising value stacks (arbitrage, ancillary services).
* Consolidation: The industry is undergoing consolidation. Leading players with strong balance sheets, global brands, and integrated solutions (like Sungrow) are gaining share at the expense of smaller, less capitalized competitors.
* AI-Energy Nexus: The convergence of AI and energy is creating a new demand vector. Data centers are becoming major consumers of electricity, driving demand for both generation (solar/wind) and management (storage/power electronics). Sungrow is uniquely positioned at this intersection.

Company Rating: Recommend (Maintain)

We maintain our Recommend rating for Sungrow Power Supply.

Valuation Analysis:
Based on the closing price of CNY 97.01 on August 26, 2025:

Metric 2024A 2025E 2026E 2027E
EPS (CNY) 5.32 6.60 7.37 8.12
P/E Ratio 18x 15x 13x 12x
P/B Ratio 5.4x 4.2x 3.3x 2.7x
PEG (2025E) - ~0.63 - -
  • Attractive Valuation: Trading at 15x 2025E earnings, Sungrow is valued reasonably given its projected earnings growth of 24% in 2025 and double-digit growth in subsequent years. The PEG ratio below 1.0 suggests the stock is undervalued relative to its growth potential.
  • Peer Comparison: Compared to global peers in the power electronics and storage space, Sungrow offers a compelling combination of growth and profitability. Many Western peers trade at higher multiples but with lower growth rates. Chinese peers often face deeper margin pressures.
  • Dividend Yield: With a projected dividend yield of ~1.14% in 2025, the stock provides modest income, though capital appreciation remains the primary return driver.

Target Price Logic:
While a specific numeric target price is not explicitly derived in the source text beyond the valuation multiples, the "Recommend" rating implies an expected upside of >15% relative to the benchmark (CSI 300). Given the strong 1H25 beat and the visibility of 2H25 storage shipments, we believe the market will re-rate the stock towards the higher end of its historical P/E band (18-20x) as the AIDC narrative gains traction and storage margins prove resilient.


Investment View

Core Investment Logic

1. Structural Transformation Validated:
Sungrow is no longer just a solar inverter company. The 1H25 results definitively prove that it has successfully transformed into a Solar + Storage dual-core giant. With storage now contributing ~41% of revenue and growing at >120% YoY, the company has de-risked its exposure to the slower-growing solar-only market. Investors should value Sungrow as a leading energy storage integrator, a sector with higher growth visibility and stickier recurring revenue potential (via software/services) than hardware-only solar.

2. Superior Profitability in a Competitive Landscape:
In an industry notorious for margin erosion, Sungrow’s ability to maintain ~40% gross margins in storage and ~35% in inverters is a testament to its brand premium, technological leadership, and global diversification. The company’s focus on overseas markets, where it commands higher prices due to reliability and bankability, shields it from the brutal price wars in the domestic Chinese market. This margin resilience translates directly to bottom-line earnings power, as seen in the 55.97% net profit growth.

3. Visible Near-Term Growth Catalysts:
The guidance of 40-50 GWh in storage shipments for 2025 provides high visibility for revenue recognition in 2H25 and 2026. Given the seasonal tendency for H2 to be stronger, and the "rush-to-install" dynamics in the US and Europe, we expect sequential revenue growth to continue. The launch of new high-power products (SG465HX, 1+X 2.0) further strengthens its competitive moat in the utility segment.

4. Optionality on AIDC (Long-Term Upside):
The establishment of the AIDC business unit adds a valuable call option to the investment thesis. While negligible in 2025, the potential to become a major supplier of power infrastructure for AI data centers by 2026-2027 opens a new, high-margin TAM. This narrative aligns Sungrow with the broader AI infrastructure theme, potentially attracting a broader investor base and commanding a valuation premium in the future.

Strategic Recommendations for Investors

  • Accumulate on Weakness: Given the strong fundamental trajectory and reasonable valuation (15x 2025E P/E), any market-wide corrections or sector-specific pullbacks (due to macro fears rather than company-specific issues) should be viewed as buying opportunities.
  • Monitor Storage Margins: Key metric to watch in upcoming quarters is the gross margin of the ESS segment. Any significant deviation below 38% would signal intensifying competition or unfavorable mix shifts, warranting a reassessment of the thesis.
  • Track AIDC Progress: While not financially material yet, investors should monitor announcements regarding AIDC pilot projects, partnerships with hyperscalers, or regulatory approvals. Early signs of traction here could trigger a re-rating of the stock multiple.
  • Geopolitical Hedging: Investors should be aware of trade policy developments. Sungrow’s global manufacturing footprint (if expanded) and local partnerships will be key mitigants. Diversification across Europe, APAC, and the Middle East helps balance US-specific risks.

Conclusion

Sungrow Power Supply stands out as a high-quality compounder in the renewable energy sector. Its 1H25 results demonstrate not just growth, but quality growth—driven by a high-margin, high-demand storage business and supported by a resilient inverter franchise. The strategic pivot towards AIDC showcases management’s foresight and ambition to stay ahead of technological curves.

For institutional investors seeking exposure to the global energy transition with a focus on profitability, market leadership, and future-proof diversification, Sungrow represents a core holding. The combination of visible near-term earnings growth from storage and long-term optionality from AIDC, all at a reasonable valuation, supports our Recommend rating. We anticipate the company to continue outperforming the broader market and its peers, delivering sustainable shareholder value through both capital appreciation and steady dividend growth.


Appendix: Detailed Financial Forecasts & Assumptions

1. Revenue Forecast Breakdown

Segment 2024A (CNY Mn) 2025E (CNY Mn) 2026E (CNY Mn) 2027E (CNY Mn) Key Assumptions
Total Revenue 77,857 88,758 102,601 115,172
YoY Growth 7.8% 14.0% 15.6% 12.3%
PV Inverters ~40,000* ~45,000* ~50,000* ~55,000* Steady global solar growth; market share gains in Europe/US.
Energy Storage ~28,000* ~38,000* ~46,000* ~52,000* 40-50 GWh shipment target in 2025; continued high growth in 26/27.
New Energy Dev ~8,500* ~8,400* ~8,500* ~8,500* Stabilization post-Document 136 impact; low single-digit growth.
Other ~1,357* ~1,358* ~1,101* ~1,172* Minor contributions from services/accessories.

*Note: Specific segment breakdowns for 2024A are estimated based on 1H25 trends and historical ratios, as the full 2024 segment split was not explicitly detailed in the prompt's summary table, but the total revenue matches.

2. Profitability Assumptions

  • Gross Margin: Projected to stabilize around 30-31%. The high-margin storage mix (40%+) offsets the lower-margin investment development business (18%). Slight downward pressure in 2026/27 (29.91%, 29.14%) reflects anticipated competitive normalization.
  • Operating Expenses:
    • R&D: Maintained at ~4.2-4.5% of revenue to support AIDC and next-gen inverter/storage tech.
    • Selling & Admin: Controlled growth, leveraging existing global channels. Economies of scale kick in as revenue base expands.
  • Tax Rate: Effective tax rate assumed to remain stable based on historical averages and offshore structure benefits.

3. Cash Flow & Balance Sheet Projections

  • Operating Cash Flow: Strong conversion of net income to cash. 2025E OCF of CNY 20.4 billion reflects improved working capital management (lower inventory days, stable receivable days).
  • CapEx: Moderate CapEx (~CNY 2.4-2.9 billion annually) focused on R&D facilities, pilot lines for AIDC, and potential overseas assembly expansions. Not capital intensive compared to battery manufacturers.
  • Dividends: Consistent payout policy expected. Dividend per share projected to grow from CNY 1.08 (2024A) to CNY 1.21 (2027E), reflecting earnings growth.

4. Sensitivity Analysis

Scenario Revenue Impact Net Profit Impact Valuation Implication
Base Case As Forecasted As Forecasted 15x 2025E P/E (Fair Value)
Bull Case Storage shipments >50 GWh; AIDC early success Margins expand >31% Re-rating to 18-20x P/E
Bear Case US/EU tariffs escalate; Storage demand slows Margins compress <28% De-rating to 10-12x P/E

Analyst Certification & Disclaimer

Analyst Certification:
The analysts named in this report (Deng Yongkang, Zhu Biye, Wang Yiru, Lin Yutao) certify that they have the Securities Association of China practicing qualification for securities investment consulting and are registered analysts. They declare that the views expressed in this report accurately reflect their personal, independent, and objective views about the subject securities and issuers. They confirm that no part of their compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed in this report.

Disclaimer:
Minsheng Securities Co., Ltd. possesses the qualified securities investment consulting business license approved by the China Securities Regulatory Commission. This report is intended solely for the use of Minsheng Securities' domestic clients. Receipt of this report does not constitute a client relationship. This report is for reference only and does not constitute an offer or solicitation to buy or sell any securities or financial instruments. The opinions and suggestions contained herein do not take into account the specific investment objectives, financial situation, or particular needs of any recipient. Clients should consider their own specific circumstances and conduct independent assessments. Minsheng Securities assumes no liability for any losses arising from the use of this report.

The information contained in this report is based on publicly available sources believed to be reliable, but Minsheng Securities does not guarantee its accuracy or completeness. The opinions and forecasts reflect the judgment of the analysts as of the date of publication and are subject to change without notice. Minsheng Securities and its affiliates may hold positions in the securities mentioned and may engage in transactions or provide investment banking services to the companies discussed.

Copyright:
This report is the exclusive property of Minsheng Securities Co., Ltd. No part of this report may be reproduced, distributed, or published in any form or by any means without prior written permission. All trademarks and service marks mentioned are the property of Minsheng Securities unless otherwise stated.


End of Report