Basket: Chinese Solar

Median physical 55.4% Median FAT 0.20x Median capex/D&A 0.76x Median ROIC โ€”
Symbol Name Sector Physical FAT Capex/D&A TBV/sh Coverage FCF yield ROIC Status
DQ.US Daqo New Energy Corp ADR Technology 55.4%Physical asset ratio ยท 2025-12-31(Net PP&E + inventory) / total assetsNet PP&E$3.40BpropertyPlantEquipmentInventory$169.10MinventoryTotal assets$6.45BtotalAssetsResult 55.4% 0.20xFixed asset turnover ยท 2025-12-31Revenue / net PP&ERevenue$665.42MtotalRevenueNet PP&E$3.40BpropertyPlantEquipmentResult 0.20x 0.76xCapex / D&A ยท 2025-12-31Capital expenditures / depreciation and amortizationCapex$179.47McapitalExpendituresD&A$236.67MdepreciationAndAmortizationResult 0.76x $85.28Tangible book / share ยท 2025-12-31(Total assets โˆ’ goodwill โˆ’ intangibles โˆ’ liabilities) / sharesTotal assets$6.45BtotalAssetsGoodwill$0.00Not reported, treated as 0Intangibles$155.58MintangibleAssetsLiabilities$529.22MtotalLiabTangible book$5.76BShares67,547,032commonStockSharesOutstandingGoodwill was not reported and is treated as zero.Result $85.28 โ€”Fixed-charge coverage ยท 2025-12-31(EBITDA โˆ’ capex) / (interest + short-term debt)EBITDA-$445.00KebitdaCapex$179.47McapitalExpendituresInterestโ€”Not reportedShort-term debtโ€”Not reportedEBITDA โˆ’ capex-$179.91MResult โ€” -18.0%Free cash flow yield ยท 2025-12-31Latest free cash flow / current market capFree cash flow-$123.35MfreeCashFlowMarket cap$684.10MMarketCapitalizationResult -18.0% โ€”ROIC ยท 2025-12-31Operating income ร— (1 โˆ’ tax rate) / (equity + debt โˆ’ cash)Operating income-$270.24MoperatingIncomeTax expense-$21.09MincomeTaxExpensePretax income-$237.12MincomeBeforeTaxTax rateโ€”Equity$4.41BtotalStockholderEquityDebtโ€”Not reportedCash$2.07BcashAndShortTermInvestmentsInvested capitalโ€”ROIC needs a positive pretax income so an effective tax rate can be calculated.Result โ€” Heavy & aging