Broker: UOB Kay Hian
Date of Report: Monday, 04 August 2025
Xinyi Solar Holdings: Policy Support and Supply Discipline Set the Stage for a Re-Rating
Overview: Xinyi Solar Holdings in Focus
Xinyi Solar Holdings Ltd (968 HK), the world’s largest photovoltaic (PV) glass manufacturer, stands at a critical juncture. Specializing in PV glass production and solar power station development, the company faces a turbulent but opportunity-filled market environment. UOB Kay Hian has upgraded its recommendation to “BUY”, citing a blend of policy tailwinds, disciplined supply management, and resilience amid sector-wide turbulence.
- Share Price (as of report): HK\$3.09
- Target Price: HK\$3.60 (16.5% upside)
- Market Cap: HK\$29.87 billion (US\$3.84 billion)
- Sector: Information Technology (Bloomberg: 968 HK)
- Major Shareholders: Xinyi Group Glass Co Ltd (23.2%), Lee Yin Yee (9.8%)
- 52-week High/Low: HK\$6.82 / HK\$2.73
1H25 Results: In Line Despite Sharp Profit Contraction
Xinyi Solar reported 1H25 earnings of Rmb745.8 million, down 58.8% year-on-year, aligning with earlier profit warnings. Key takeaways include:
- Revenue: Rmb10,931.8m (-6.5% yoy)
- Gross Profit: Rmb1,998.5m (-36.4% yoy)
- Operating Profit: Rmb1,295.6m (-51.0% yoy)
- Net Profit Attributable to Shareholders: Rmb745.8m (-58.8% yoy)
- Gross Margin: 18.3% (down 8.6ppt yoy)
- EPS: 8.21 Rmb cents (down 12.1 Rmb cents yoy)
- Interim Dividend: HK\$0.042 per share
Segmental Performance:
- Solar Glass Sales Revenue: Rmb9,474.1m (-7.3% yoy)
- Solar Farm Business Revenue: Rmb1,437.6m (+0.7% yoy)
- Other Revenue: Rmb20.1m (-54.9% yoy)
- Solar Glass Segment Margin: 11.4% (down 10.1ppt yoy)
Key Financial Highlights and Projections
Year (Rmbm) |
2023 |
2024 |
2025F |
2026F |
2027F |
Net Turnover |
24,164 |
21,921 |
19,167 |
20,638 |
19,629 |
EBITDA |
7,191 |
4,404 |
3,980 |
4,515 |
4,561 |
Operating Profit |
5,614 |
2,601 |
2,087 |
2,590 |
2,608 |
Net Profit (adj.) |
3,843 |
1,008 |
1,021 |
1,313 |
1,346 |
EPS (Fen) |
43.3 |
11.4 |
11.5 |
14.8 |
15.2 |
PE (x) |
7.1 |
27.2 |
26.8 |
20.9 |
20.4 |
P/B (x) |
0.9 |
1.0 |
0.9 |
0.9 |
0.9 |
EV/EBITDA (x) |
6.1 |
10.0 |
11.0 |
9.7 |
9.6 |
Dividend Yield (%) |
7.3 |
3.2 |
0.7 |
0.9 |
1.0 |
Net Margin (%) |
15.9 |
4.6 |
5.3 |
6.4 |
6.9 |
Net Debt/Equity (%) |
27.2 |
40.3 |
33.8 |
31.7 |
26.7 |
ROE (%) |
13.1 |
3.5 |
3.5 |
4.3 |
4.3 |
Operational and Market Insights
Margin Pressure and Segment Dynamics
- Gross margin dipped to 18.3%, with solar glass segment margins narrowing to 11.4% due to lower average selling prices (ASPs), ongoing fixed cost pressure, and a Rmb313.7m impairment loss on certain facilities.
- Revenue drop was primarily domestic-driven, with domestic solar glass revenue down 16.6% to Rmb6,482.9m.
- North America proved a bright spot, with revenue surging to Rmb763.5m (+223.7% yoy), aided by shifts in US tariff policy sparking early customer orders.
Demand and Capacity Trends
- 1H25 demand was frontloaded by a “531 installation rush”, likely pulling forward activity from 2H25, with daily melting capacity stable at 23,200 tonnes.
- Inventory turnover days declined to 45 in 1H25 (from 49 and 47 in 1H24 and 2024, respectively), reflecting active inventory destocking.
- Management expects softer demand in July and a more muted 2H25.
Capacity Guidance and Supply Discipline
Xinyi Solar is responding to market headwinds with decisive supply management:
- 2025 effective annual melting capacity guidance was cut by 10.3%, from 9,080,000 tonnes to 8,137,000 tonnes.
- Two 900t/day production lines in China were suspended in July 2025; one Malaysia line remains in cold maintenance.
- Total idle capacity stands at approximately 10,000 tonnes.
- The company will maintain conservative supply ahead of its new 2,200t/day Indonesia plant, expected online in 1Q26.
Daily Melting Capacity (tonnes/day) |
1H24 |
2H24 |
1H25 |
Wuhu |
17,400 |
13,800 |
13,800 |
Tianjin |
500 |
– |
– |
Beihai |
2,000 |
2,000 |
2,000 |
Zhangjiagang |
4,000 |
4,000 |
4,000 |
Malaysia |
3,100 |
3,400 |
3,400 |
Total |
27,000 |
23,200 |
23,200 |
Industry Trends and Policy Support
- Xinyi Solar is leading the industry in curbing oversupply, suspending lines to help rebalance the market and stabilize prices.
- Proactive liquidity management is in focus: the company raised Rmb800m through Panda bonds in June 2025.
- The Chinese authorities released a draft amendment to the Pricing Law, aimed at banning below-cost sales and cracking down on irrational pricing in overcapacity sectors.
- Xinyi Solar remains hopeful for industry-wide coordination but is prepared to withstand ongoing price wars if necessary.
Earnings Revision and Valuation
UOB Kay Hian has fine-tuned earnings projections:
- 2025 earnings revised down by 8%, but 2026 and 2027 adjusted up by 2% and 5% respectively, reflecting lower near-term sales volume expectations and anticipated price recovery from 2026 onward.
- DCF-based target price remains at HK\$3.60 (WACC: 11%, terminal growth: 3%).
Investment Thesis and Catalysts
Despite a sharp 1H25 profit decline, Xinyi Solar’s prudent management, growing overseas sales, and strong liquidity position highlight its resilience. The upcoming Indonesian capacity provides geopolitical diversification and medium-term growth potential.
Key Catalysts for Share Price Re-rating:
- Stabilization or rebound in ASPs during 2H25
- Effective enforcement of the new pricing law
- Ongoing sector-level production discipline
Profitability, Growth, and Leverage Metrics
Year |
2024 |
2025F |
2026F |
2027F |
EBITDA Margin (%) |
20.1 |
20.8 |
21.9 |
23.2 |
Pre-tax Margin (%) |
8.8 |
9.2 |
11.0 |
11.9 |
Net Margin (%) |
4.6 |
5.3 |
6.4 |
6.9 |
ROA (%) |
1.8 |
1.8 |
2.3 |
2.3 |
ROE (%) |
3.5 |
3.5 |
4.3 |
4.3 |
Turnover Growth (%) |
-9.3 |
-12.6 |
7.7 |
-4.9 |
Debt to Total Capital (%) |
26.7 |
27.0 |
23.4 |
21.2 |
Net Debt/Equity (%) |
40.3 |
33.8 |
31.7 |
26.7 |
Interest Cover (x) |
10.8 |
12.0 |
13.8 |
15.8 |
Conclusion: Resilience and Opportunity Amid Turbulence
Xinyi Solar’s disciplined response to market adversity, strong overseas growth, and supportive policy environment position it for a potential re-rating. While near-term earnings remain under pressure, the company’s strategic capacity management and upcoming Indonesian expansion offer medium-term growth and geopolitical flexibility. Investors should watch for pricing stabilization, regulatory enforcement, and ongoing sector discipline as key drivers for the stock’s next leg.