13
DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST CERTIFICATIONS, LEGAL ENTITY DISCLOSURE AND THE STATUS OF NON-US ANALYSTS. US Disclosure: Credit Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. 3 July 2017 Americas/United States Equity Research Alternative Energy Renewable Roundup WEEKLY ANALYSIS Research Analysts Maheep Mandloi 212 325 2345 [email protected] Things We Learned This Week Solar module prices remain stable due to a US demand rush. Barring Montana, we see positive demand trends in US states. Electrification push at oil majors comes to light with Shell's new acquisition. Have a great July 4th holiday. Shift to Mono and DG. Our colleagues in China launch coverage on LONGi and GCL Poly, and discuss two new trends – a shift to mono-silicon technology and shift to DG. Mono-silicon technology is likely to increase share from 25% in 2016 to 50% in 2020, and will benefit mono wafer manufacturers given cost efficiencies. Among module manufacturers, we believe JKS stands to gain the most from this trend due to a higher mono-PERC capacity than peers. (Link to JKS Q1 note). Stronger US prices in 2H. Gintech has a strong demand visibility through the end of 2017 primarily due to a demand rush in the US ahead of a trade ruling on Suniva's 201 petition in September. This points to a trend we saw emerging over Q1 earnings season. Spot prices also support the trend as upstream poly and wafer prices were again stable this week, despite a declining China demand starting July (after FiT step down). Feeling electrified. Oil majors, especially European energy companies, have been trying to catch the electrification bus by investing in solar/DG/storage companies. This week Shell acquired MP2 Energy, a retail electricity provider with operations in TX, IL, OJ, and PA. MP2 also offers net metered electricity to TLSA/SolarCity's rooftop solar customers. After the break. DOE's grid reliability study will be released in early July, instead of the original plan to publish it on June 26, two months after Secretary Perry asked for it. The bill aims to study the impact of increasing renewable penetration on coal/nuclear retirements. At EIA's conference, Perry supported an all-of-the-above energy policy with no "political favorites". Climate activism. Carbon-related risk disclosure could become necessary if a proposal by the Task Force on Climate-related Financial Disclosures (TCFD) is approved. Mayors of US cities want the US to join Paris agreement and plan to double their climate change initiatives. Take it or leave it. Montana does not seem interested in solar. The state PSC is trimming down PURPA rates by 40% (from $66/MWh to $40/MWh), and shrinking contract durations to 5 years (from 25 years). While a $40/MWh PPA is in line with recent lowest bids (with ITC) and could be economic given the decline in system prices, shorter contract duration makes the projects uneconomic. PURPA aside, even NorthWestern's solar contracts faced the music as the PSC lowered a 10-year PPA to $20/MWh.

3 July 2017 Renewable Roundup Americas/United States

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

Page 1: 3 July 2017 Renewable Roundup Americas/United States

DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST CERTIFICATIONS, LEGAL ENTITY DISCLOSURE AND THE STATUS OF NON-US ANALYSTS. US Disclosure: Credit Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.

3 July 2017Americas/United States

Equity ResearchAlternative Energy

Renewable Roundup WEEKLY ANALYSISResearch Analysts

Maheep Mandloi212 325 2345

[email protected] Things We Learned This WeekSolar module prices remain stable due to a US demand rush. Barring Montana, we see positive demand trends in US states. Electrification push at oil majors comes to light with Shell's new acquisition. Have a great July 4th holiday.■ Shift to Mono and DG. Our colleagues in China launch coverage on

LONGi and GCL Poly, and discuss two new trends – a shift to mono-silicon technology and shift to DG. Mono-silicon technology is likely to increase share from 25% in 2016 to 50% in 2020, and will benefit mono wafer manufacturers given cost efficiencies. Among module manufacturers, we believe JKS stands to gain the most from this trend due to a higher mono-PERC capacity than peers. (Link to JKS Q1 note).

■ Stronger US prices in 2H. Gintech has a strong demand visibility through the end of 2017 primarily due to a demand rush in the US ahead of a trade ruling on Suniva's 201 petition in September. This points to a trend we saw emerging over Q1 earnings season. Spot prices also support the trend as upstream poly and wafer prices were again stable this week, despite a declining China demand starting July (after FiT step down).

■ Feeling electrified. Oil majors, especially European energy companies, have been trying to catch the electrification bus by investing in solar/DG/storage companies. This week Shell acquired MP2 Energy, a retail electricity provider with operations in TX, IL, OJ, and PA. MP2 also offers net metered electricity to TLSA/SolarCity's rooftop solar customers.

■ After the break. DOE's grid reliability study will be released in early July, instead of the original plan to publish it on June 26, two months after Secretary Perry asked for it. The bill aims to study the impact of increasing renewable penetration on coal/nuclear retirements. At EIA's conference, Perry supported an all-of-the-above energy policy with no "political favorites".

■ Climate activism. Carbon-related risk disclosure could become necessary if a proposal by the Task Force on Climate-related Financial Disclosures (TCFD) is approved. Mayors of US cities want the US to join Paris agreement and plan to double their climate change initiatives.

■ Take it or leave it. Montana does not seem interested in solar. The state PSC is trimming down PURPA rates by 40% (from $66/MWh to $40/MWh), and shrinking contract durations to 5 years (from 25 years). While a $40/MWh PPA is in line with recent lowest bids (with ITC) and could be economic given the decline in system prices, shorter contract duration makes the projects uneconomic. PURPA aside, even NorthWestern's solar contracts faced the music as the PSC lowered a 10-year PPA to $20/MWh.

Page 2: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 2

■ More power to tenants. Oregon moves ahead with community solar rules. The program can add 160 MW, or ~2.5% of 2016 peak power consumption, and enables any utility customer to take advantage of virtual net metering. However, the NEM would depend on OR's ongoing value of solar discussion. Germany's new "Tenant Power" bill will give rental properties a solar feed-in-tariff (FiT) of $0.043/kWh. Annual solar demand in the country should increase by 500 MW/yr, which is also the program cap. The FiT is lower than what homeowners get at ~$0.09/kWh but is still important in Germany as ~50% of the population lives in rented houses.

■ State of the (solar) union. Louisiana will pay ~$15m worth solar tax credits to home owners who were denied the tax credit in 2015 before it was ended by the state. The old state tax credit paid 50% of capex (cap of $12.5k). In Wyoming, Rock Mountain Power is moving ahead with its plan to add 1.1 GW of new wind capacity as it is the most cost effective option. NC has struck a compromise with an 18-month moratorium on wind projects, vs a previous proposal for 4-year moratorium to study impact on military operations. NH PUC came out in favor of net metering as it lifted existing 100 MW system cap, grandfathered systems through 2040, provides a higher NEM credit of 100% of retail energy and transmission and 25% of distribution charge (vs Utility's ask for wholesale rates), and ordered future studies to use a 10-15 year framework. VT will evaluate utility regulation in light of transformations in technology and state policies. RI Gov. Gina signed a new law which streamlines solar system permitting process across the state.

■ New energy bill. Introduced again this year, the new bipartisan energy bill focusses primarily on improving energy efficiency. The bill doesn’t touch upon renewable tax credits, which will be phased out per current plans by end of the decade for wind and solar. The bill doesn’t necessarily favor any one technology with an "all of the above" option, but does require more research in energy storage, and proposes new grid standards based on rise in distributed and renewable energy sources.

■ Earnings update. 8point3 announced 2Q17 revenue/Adj EBTIDA/CAFD of $16.7m/$28.5m/$18.8m, exceeding guidance of $14-$16m/$24-$26.5m/$15-$17.5m due to a favorable weather pattern in the quarter. The company guided Q3 rev/adj EBITDA/CAFD of $25.5m/$45.75m/$29m. No updates on strategic review. GLBL announced 1Q17 results (ending March), have closed settlement agreement with Renova and are working towards closing Brookfield acquisition.

■ Financing update. JKS secured a $37m loan from a Japanese bank consortium to help support working capital for its Japanese business. TSLA extended revolver maturity date from December 31, 2018, to 2019, and decreased total lending commitment to $600m. US Solar, a developer, secured project financing from North Sky Capital to fund 100+ MW community solar portfolio. India's Rural Electrification Corp raised $450m via 10-year green bonds at an annual yield of 3.965%. Korea raised $300m in its first ever green bond.

■ Bill tracker:

− Early stage

US S.838 - Requires more disclosures and regulations for PACE lending CA AB 1405 - Referred to committee. 40% Clean peak RPS CA SB 700 - Will establish an Energy Storage Initiative funded by ratepayers CA SB 775 - Referred to committee. Overhauls cap-and-trade system.

Eliminates free credit allowances, sets price collar MO HB 439 - Allows customers to directly purchase renewable electricity NC HB 745 - Ends tax breaks on renewables and freezes RPS at 6% OH HB 247 – Deregulate utilities, remove generation from rate base FL HB 1351 – exempts solar and renewable equipment on commercial building

from property taxes for 20 year starting 2018

Page 3: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 3

− Pending

IN SB 309 - Passed by House and Senate, awaits final signing. Reduces NEM tariff annually to marginal cost+25% after 2022.

MO HB 340 - Passed by House, referred to Senate. Increases fixed charge for rooftop customers (from $20 to $35/mo)

NV AB 206 – Passed by Assembly. Increases RPS to 50% by 2030, 80% by 2040 (vs 20% in 2017).

NV SB 150 - Passed by Senate. Requires 1.5% of sales with energy efficiency by 2021-25

NV SB 204 - Passed by Senate. Requires utilities to purchase energy storage by Oct 1, 2018

NV SB 65 - Passed by Senate. Utilities to consider economic and environmental benefits in their Integrated Resource Plans

SC SB 44 - Passed by Senate, awaiting House committee. Exempts 80% of FMV of solar DG farms from property tax

− Approved

KY SB 11 - Signed into law. Lifts moratorium over construction of new nuclear plants

OK HB 2298 - Passed. Ends state wind PTC for projects starting July 2017 rather than July 2021

FL SB 90 -Extend renewable energy tax break to commercial and industrial NV AB 270 - Establish NEM export fee of ~$0.11/kWh which includes

$0.09/kWh wholesale rate and $0.02/kWh of environmental benefit. Tied to AB 405, a bill related to consumer protection and a solar bill of rights.

■ Catalyst calendar:

− Arizona - July 2017 - APS rate case to be heard by ACC, to be implemented in July 2017

− Suniva petition – August 15, 2017 – injury hearing; September 22, 2017 – Deadline for US ITC to issue findings; October 3, 2017 – remedy hearing; November 13, 2017 – Report sent to the President

− 8point3 resolution - 4Q17 - Expect more clarity. FSLR plans to divest stake, SPWR may have to divest as well if don’t get a new JV partner. CAFD: Sponsors Cut Bait

Page 4: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 4

Appendix: Sector Reference Tables

Figure 1: Global Solar Demand Forecast, GWSolar demand total, MW 2010 2011 2012 2013 2014 2015 2016 2017E 2018E 2019E 2020EChina 530 2,900 4,200 11,300 10,590 15,130 30,000 23,000 20,000 20,000 21,000US 949 1,750 3,313 4,751 6,201 7,260 14,762 8,721 10,341 14,479 18,056Japan 960 1,200 1,864 6,026 8,564 9,761 7,200 5,500 5,775 6,064 6,367India 22 590 790 1,020 1,108 2,000 4,500 7,000 10,000 12,000 18,000Germany 7,400 7,500 7,634 3,304 1,899 1,000 1,100 1,500 1,500 1,500 1,500France 720 1,500 1,115 654 952 887 700 1,300 1,600 1,600 1,600UK 77 850 960 1,450 2,249 4,174 1,670 500 525 551 579Turkey 1 1 5 6 40 191 250 500 500 500 1,000Rest of Europe 8,473 7,753 4,824 2,523 2,112 2,048 2,980 2,750 3,025 3,328 3,660Saudi Arabia 25 25 25 24 25 100 130 300 500 600Chile 2 6.7 493 346 650 600 600 1,000 1,000Mexico 5 7 18 61 67 100 350 1,200 1,500 2,000 2,500Brazil 5 17 19 22 400 500 1,700 1,870 2,057 2,263Thailand 20 120 230 480 384 250 1,000 1,200 1,400 1,600 1,800Canada 200 300 500 200 810 300 315 331 347 365 383South Africa 300 300 891 300 300 300 300 300 300Australia 385 700 700 610 755 942 855 983 1,131 1,244 1,368Taiwan 13 96 105 170 228 500 500 500 500 500 500S. Korea 127 79 295 531 926 1,011 1,200 1,500 1,600 1,800 2,000Others 1,226 1,525 2,395 2,981 6,823 6,031 6,068 7,282 8,738 9,612 10,573Global 21,107 26,900 29,291 36,417 45,138 52,656 75,000 66,497 71,551 80,999 95,048growth rate 166.7% 27.4% 8.9% 24.3% 23.9% 16.7% 42.4% (11.3)% 7.6% 13.2% 17.3%Solar as % of total generation 0.3% 0.4% 0.6% 0.8% 1.1% 1.4% 1.8% 2.1% 2.4% 2.8% 3.3%

old est 70,773 63,274 72,234 81,654 95,830

Source: Credit Suisse estimates

Figure 2: Weekly Solar Spot PricesLast Updated on 6/28/2017Spot ASP PricePoly - spot $/Kg 13.87 ▼ (0.1)% ▲ 0.1% ▼ (5.2)% ▼ (8.9)%Wafer multi 156mm $/wafer 0.61 ▲ 0.5% ▲ 1.8% ▲ 7.6% ▼ (2.4)%Cell (China) $/watt 0.22 - 0.0% ▲ 1.9% ▲ 14.1% ▲ 1.9%Cell (Taiwan) $/watt 0.22 - 0.0% ▲ 0.5% ▲ 13.5% ▲ 1.4%Module Price $/watt 0.33 ▼ (0.6)% ▼ (0.9)% ▼ (3.5)% ▼ (8.3)%Source: pvinsights.com

Last Updated on 6/28/2017Spot ASP PricePoly - spot $/Kg 14.40 - 0.0% ▲ 1.4% ▼ (4.0)% ▼ (11.0)%Wafer multi 156mm $/wafer 0.62 ▲ 1.8% ▲ 3.7% ▲ 4.0% ▼ (1.0)%Cell (China) $/watt 0.21 ▲ 1.4% ▲ 4.0% ▲ 7.7% ▲ 1.0%Cell (Taiwan) $/watt 0.20 - 0.0% ▲ 2.0% ▲ 5.2% ▼ (1.4)%Multi module price $/watt 0.37 - 0.0% ▲ 2.5% ▲ 2.5% ▼ (1.8)%Source: pv.energytrend.com

YTD

YTD

QTD

QTD1-wk 1-mth

1-mth1-wk

Source: Company data, Credit Suisse estimates

Page 5: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 5

Figure 3: QTD Sector Stock Performance

Solar-Up (+38.0%), 138

Solar-Down (+32.3%), 132

Wind (+3.5%), 104

BioCarbon (+15.3%), 115

Efficiency (-8.0%), 92

Alternative Transportation (+35.7%), 136

S&P 500 (+3.1%), 103

80859095

100105110115120125130135140145

Mar 3

1

Apr 7

Apr 1

4

Apr 2

1

Apr 2

8

May 5

May 1

2

May 1

9

May 2

6

Jun 2

Jun 9

Jun 1

6

Solar-Up (+38.0%) Solar-Down (+32.3%) Wind (+3.5%)BioCarbon (+15.3%) Efficiency (-8.0%) Alternative Transportation (+35.7%)

Source: Credit Suisse, Thomson Reuters Datastream

Solar Upstream: GCL-Poly Energy, JA Solar, Jinko Solar, REC Silicon, Renesola, Trina Solar, Yingli Green Energy, REC Silicon, Meyer Burger; Solar Downstream: First Solar, SolarCity, SunPower, Sunrun, Vivint Solar; Wind: American Superconductor, Broadwind Energy, China Datang Corp Renewable Power, Dong Energy, China Longyuan Power Group, Nordex, Suzlon, Vestas, Xinjiang Goldwind Science & Technology; BioCarbon: Amyris, BioAmber, Gevo, Green Plains Renewable Energy, Pacific Ethanol, Renewable Energy Group, Rex American Resources, Efficiency: Ameresco, Cree, EnerNOC, Esco Technologies, Itron, Osram Licht, Rubicon Technology, Silver Spring Networks, Veeco Instruments, Electrovaya; Alternative Transportation: GS Yuasa, Nippon Denko, Tesla Motors, Clean Energy Fuels Corp, Westport Innovations

Figure 4: YTD Sector Stock Performance Figure 5: Five Year Sector Stock Performance

Solar-Up, 171

Solar-Down, 112

Wind, 131

BioCarbon, 110

Efficiency, 91

Alternative Transportation,

177

S&P 500, 109

7580859095

100105110115120125130135140145150155160165170175180

Jan 2

Feb 2

Mar 2

Apr 2

May 2

Jun 2

Solar-Up, 69

Solar-Down, 211

Wind, 239

Biofuels, 615

Efficiency, 63

Alternative Transportation

, 768

S&P 500, 182

050

100150200250300350400450500550600650700750800

Jun-

12No

v-12

Apr-1

3Se

p-13

Feb-

14Ju

l-14

Dec-1

4Ma

y-15

Oct-1

5Ma

r-16

Aug-

16Ja

n-17

Jun-

17

Source: Credit Suisse estimates, Thomson Reuters Datastream

Note: USD Market-cap weighted indices comprised of stocks from a subset of each sector.

Source: Credit Suisse estimates, Thomson Reuters Datastream

Note: USD Market-cap weighted indices comprised of stocks from a subset of each sector.

Page 6: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 6

Figure 6: Consensus earnings estimate revisionWeekly consensus earnings revision 2017 2018 2019YieldCosABY Atlantica Yield PLC 0% 0% 0%CAFD 8Point3 Energy Partners LP 3% 1% -6%NEP Nextera Energy Partners LP 0% 0% 1%PEGI Pattern Energy Group Inc -2% 22% 38%TERP TerraForm Power Inc 0% 0%GLBL TerraForm Global Inc 4% -177% -75%

Solar developersAZRE Azure Power Global Ltd 0% -6% -6%FSLR First Solar Inc 0% 0% 0%SPWR SunPower Corp 0% 0% 0%RUN Sunrun Inc 0% 0% 0%VSLR Vivint Solar Inc 0% 0% 0%

Solar manufacturersDQ Daqo New Energy Corp 0% 0% 0%ENPH Enphase Energy Inc 0% 0%JASO JA Solar Holdings Co Ltd 0% 0% 0%JKS JinkoSolar Holding Co Ltd 0% 0% 0%HQCL Hanwha Q CELLS Co Ltd 0% 0%SEDG Solaredge Technologies Inc -2% 0% 0%SOL ReneSola Ltd 0% 0%YGE Yingli Green Energy Holding Co Ltd 0% 0%

as of 7-1-17

Source: IBES consensus estimates, Thomson Reuters

Page 7: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renew

able Roundup

7

Figure 7: Valuation Comparison Table – Solar & Renewable Exposed YieldCosLocal Price Mkt. Cap Price Change Div. Earnings Per Share PE Multiple EV/EBITDA Net Debt / Operating Margin Rating

ALTERNATIVE ENERGY 6/28/2017 (USDm) 3Yr YTD 1mo Yield 2017E 2018E 2019E 2017E 2018E 2019E 2017E 2018E 2019E EBITDA 2017E 2018E 2019E Analyst & TargetSolar (PV & Thermal)AMG Adv anced Metallurgical Group NV (AMG NL)25.81 EUR 849.7 261% 75% 3% 1.0% 1.54 1.88 2.13 16.8x 13.7x 12.1x 8.4x 7.5x 5.2x 0.0x - - -Aix tron SE (AIXA DE) 6.03 EUR 773.7 -43% 95% 1% 0.0% (0.14) 0.04 0.10 - 166.6x 58.0x nm 26.8x 18.6x - - - -Azure Pow er Global Ltd (AZRE US) 16.69 USD 432.5 - -2% 3% - (0.11) 0.80 1.60 - 20.8x 10.4x 9.5x 5.8x 3.6x 3.8x - - - Maheep Mandloi O 21.00Canadian Solar Inc (CSIQ US) 15.98 USD 924.1 -46% 31% 21% - 1.54 1.75 2.47 10.4x 9.1x 6.5x 12.7x 13.2x 8.7x 9.0x - - -Enphase Energy Inc (ENPH US) 0.87 USD 72.9 -90% -14% 20% - (0.30) 0.02 - - 43.3x - nm 7.9x - - -1% -1% -E-Ton Solar Tech Co Ltd (3452 TW) 8.69 TWD 223.1 -59% -5% -4% 0.0% - - - - - - - - - - - - -First Solar Inc (FSLR US) 40.49 USD 4,222.7 -43% 26% 10% - 0.52 0.76 1.27 78.0x 53.0x 31.8x 9.1x 6.8x 4.9x -9.6x 5% - -GCL-Poly Energy Holdings Ltd (3800 HK) 0.80 HKD 1,906.3 -66% -14% -7% - 0.12 0.13 0.14 6.8x 6.2x 5.8x 5.6x 5.1x 4.8x 3.8x 22% 23% 23% Gary Zhou N 0.69GCL New Energy Holdings Ltd (451 HK) 0.39 HKD 941.4 -28% -15% 12% - 0.04 0.06 0.07 10.0x 6.4x 5.5x 7.0x 5.5x 5.1x 4.7x 52% 57% - Gary Zhou N 0.35Gigasolar Materials Corp (3691 TW) 283.50 TWD 569.3 -45% -26% 9% 5.3% 4.19 34.53 - 67.7x 8.2x - 22.4x - - 2.5x - - -Gintech Energy Corp (3514 TW) 16.00 TWD 273.8 -47% -15% 3% 0.0% (3.77) (1.68) - - - - 92.3x 6.0x - -2.8x - - -Green Energy Technology Inc (3519 TW) 14.85 TWD 202.6 -45% -8% -2% 0.0% - - - - - - - - - - - - -Hanw ha Q CELLS Co Ltd (HQCL US) 7.45 USD 623.0 -73% -9% 5% - 0.42 0.20 - 17.7x 37.3x - 6.5x 6.6x - 3.1x - - -JA Solar Holdings Co Ltd (JASO US) 6.40 USD 304.5 -40% 34% -7% - 0.02 0.41 0.60 400.0x 15.8x 10.7x 5.3x 3.2x 3.2x 3.3x - - -JinkoSolar Holding Co Ltd (JKS US) 20.63 USD 660.1 -31% 35% 8% - 1.51 2.03 3.02 13.7x 10.2x 6.8x 11.5x 6.9x 7.4x 7.4x - - - Maheep Mandloi O 20.00LONGi Green Energy Technology Co Ltd (601012 CN)17.11 CNY 5,014.6 231% 28% 15% 0.3% 0.98 1.25 1.55 17.4x 13.7x 11.0x 11.5x 9.2x 7.6x 0.3x 15% 15% 15%Manz AG (M5Z DE) 37.10 EUR 326.8 -51% 12% -5% 0.0% 1.27 2.32 2.70 29.2x 16.0x 13.7x 7.2x 7.2x 6.1x 0.0x - - -Mey er Burger Technology AG (MBTN CH) 1.22 CHF 697.1 -69% 82% 17% 0.0% (0.04) 0.04 0.06 - 31.8x 19.7x 14.6x 10.6x 9.9x 0.0x - - - Felix Remmers U 0.70Motech Industries Inc (6244 TW) 25.25 TWD 448.4 -47% -10% 2% 0.0% (4.56) (1.69) - - - - 16.0x 8.3x - 2.4x - - -Neo Solar Pow er Corp (3576 TW) 14.80 TWD 495.9 -58% -2% 10% 0.0% (3.13) - - - - - - - - - - - -ReneSola Ltd (SOL US) 2.47 USD 50.3 -83% -23% -11% - (2.67) (1.53) - - - - 12.0x 9.0x - 12.2x - - -REC Silicon ASA (REC NO) 1.08 NOK 326.4 -70% -5% -1% 0.0% (0.28) (0.07) (0.02) - - - 29.5x 5.2x 4.6x 6.8x - - -Shunfeng International Clean Energy Ltd (1165 HK) 0.44 HKD 240.6 -96% -10% -4% - - - - - - - - - - - - - -Solaredge Technologies Inc (SEDG US) 20.35 USD 845.6 - 64% 9% - 1.42 1.56 1.54 14.3x 13.0x 13.3x 8.7x 8.5x 8.3x -2.7x - - -Sunrun Inc (RUN US) 7.10 USD 748.7 - 34% 44% - 1.14 1.34 1.21 6.2x 5.3x 5.9x nm nm 88.6x - - - -SunPow er Corp (SPWR US) 9.58 USD 1,335.7 -77% 45% 21% - (1.05) 0.04 0.52 - 258.9x 18.3x 30.7x 11.7x 8.6x - - - -Panda Green Energy Group Ltd (686 HK) 1.05 HKD 1,207.3 25% 44% -16% - - - - - - - - - - - - - -Viv int Solar Inc (VSLR US) 5.85 USD 646.9 - 129% 89% - (1.74) (1.55) (1.18) - - - nm nm - - - - -Wacker Chemie AG (WCH DE) 96.20 EUR 5,707.5 14% -3% -1% 2.1% 3.65 5.13 6.23 26.4x 18.8x 15.4x 5.9x 5.6x 5.5x 0.8x 9% 10% 13%Wafer Works Corp (6182 TW) 18.20 TWD 260.0 26% 26% -2% 0.0% 1.11 2.10 - 16.4x 8.7x - 6.8x 4.8x - - - - -Xiny i Solar Holdings Ltd (968 HK) 2.24 HKD 2,131.8 13% -11% -7% 6.2% 0.33 0.38 0.39 6.9x 5.9x 5.8x 6.8x 5.7x 5.5x - 37% 40% - Gary Zhou N 2.40Yingli Green Energy Holding Co Ltd (YGE US) 2.30 USD 41.8 -94% -12% 4% - (8.61) (9.51) - - - - - - - 11.5x -1% - -Sector Median 16.6x 13.7x 11.0x 9.3x 6.9x 5.8x 2.8x

Renewable Exposed YieldCo8Point3 Energy Partners LP (CAFD US) 14.81 USD 1,171.2 - 14% 9% 7.1% 0.86 0.94 0.88 17.2x 15.7x 16.8x 22.9x 20.7x 20.8x 3.5x - - -Atlantica Yield PLC (ABY US) 21.07 USD 2,111.6 -45% 9% 3% 4.7% 0.46 0.71 0.96 45.6x 29.7x 22.0x 9.5x 9.1x 8.7x 6.7x - - -Huaneng Renew ables Corp Ltd (958 HK) 2.41 HKD 3,264.6 -5% -4% -8% 2.0% 0.36 0.41 0.46 6.6x 5.9x 5.2x 7.7x 6.9x 6.3x 5.2x 59% 25% 6% Dav e Dai O 3.18Nex tera Energy Partners LP (NEP US) 38.18 USD 2,071.2 19% 49% 11% 3.8% 1.42 1.79 2.09 26.9x 21.3x 18.3x 7.8x 6.4x 5.3x 4.6x - - -Pattern Energy Group Inc (PEGI US) 24.73 USD 2,166.8 -24% 30% 8% 6.8% 0.50 0.55 0.59 49.3x 45.1x 41.8x 12.2x 10.6x 9.6x 4.0x - - -TerraForm Global Inc (GLBL US) 5.03 USD 875.8 - 27% 4% 21.9% (0.21) (0.13) 0.10 - - 50.3x 11.3x 11.8x 11.5x 2.8x - - -TerraForm Pow er Inc (TERP US) 12.06 USD 1,680.0 - -6% -2% 11.6% (0.27) (0.04) - - - - 14.9x 15.1x - 6.7x - - -

Source: Company data, Credit Suisse estimates, Thomson Reuters Datastream, I/B/E/S

Page 8: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renew

able Roundup

8

Figure 8: Valuation Comparison Table – Wind & BiofuelsLocal Price Mkt. Cap Price Change Div. Earnings Per Share PE Multiple EV/EBITDA Net Debt / Operating Margin Rating6/28/2017 (USDm) 3Yr YTD 1mo Yield 2017E 2018E 2019E 2017E 2018E 2019E 2017E 2018E 2019E EBITDA 2017E 2018E 2019E Analyst & Target

WindAcciona SA (ANA ES) 81.45 EUR 5,287.3 22% 16% -2% 3.5% 4.36 4.89 5.43 18.7x 16.7x 15.0x 8.5x 8.2x 7.8x 4.2x - - -American Superconductor Corp (AMSC US) 4.63 USD 88.9 -70% -37% 10% - (1.79) (0.90) (0.41) - - - nm nm - - - - -Broadw ind Energy Inc (BWEN US) 4.91 USD 73.6 -45% 21% -15% - 0.28 0.44 0.53 17.5x 11.2x 9.2x 7.0x 4.9x 4.6x 0.9x - - -China Datang Corp Renew able Pow er Co Ltd (1798 HK)0.85 HKD 792.6 -14% 20% 8% 1.6% 0.08 0.11 0.14 10.2x 7.6x 5.9x 8.5x 7.3x 6.5x 7.0x - - - Dav e Dai O 1.05China Longy uan Pow er Group Corp Ltd (916 HK) 5.84 HKD 6,016.6 -29% -4% -1% 1.7% 0.59 0.69 0.78 10.0x 8.5x 7.5x 7.9x 7.0x 6.4x 4.7x 36% - 42% Dav e Dai O 6.72EDP Renov av eis SA (EDPR PT) 6.96 EUR 6,883.0 28% 15% 0% 0.7% 0.21 0.23 0.29 33.5x 30.0x 24.4x 8.5x 8.1x 7.5x 2.4x - - -Energiekontor AG (EKT DE) 16.80 EUR 280.0 106% 11% -9% 4.8% 1.61 1.64 1.85 10.5x 10.2x 9.1x 5.4x 5.0x 4.6x 1.4x - - -Gamesa Corporacion Tecnologica SA (GAM ES) 18.57 EUR 14,336.1 121% 3% -9% 11.1% 1.22 1.33 1.48 15.2x 13.9x 12.5x 8.4x 7.4x 6.8x -0.2x - - -Greentech Energy Sy stems A/S (GES DK) 6.85 DKK 111.4 -42% 3% -13% 2.4% 0.47 0.54 0.60 14.6x 12.8x 11.5x 6.7x 6.7x 6.8x 3.8x - - -Xinjiang Goldw ind Science & Technology Co Ltd (002202 CN)15.58 CNY 5,835.9 64% -9% 6% 3.1% 1.24 1.36 1.50 12.6x 11.5x 10.4x 10.5x 9.2x 8.3x 3.1x 13% 14% 16%Hex cel Corp (HXL US) 52.98 USD 4,814.3 29% 3% 5% 0.8% 2.69 3.08 3.42 19.7x 17.2x 15.5x 11.5x 10.3x 9.5x 1.6x 18% - - Robert Spingarn N 52.00Infigen Energy Ltd (IFN AU) 0.75 AUD 536.8 204% -15% -16% - 0.04 0.05 0.05 18.7x 15.7x 13.7x 8.9x 8.6x 8.1x 3.7x - - -Japan Wind Dev elopment Co Ltd (2766 JP) 577.00 JPY 80.7 -12% 0% 0% - - - - - - - - - - - - - -Nex tEra Energy Inc (NEE US) 141.02 USD 66,020.3 39% 18% 0% 2.8% 6.69 7.18 7.70 21.1x 19.6x 18.3x 11.2x 10.6x 9.8x 3.7x 30% 30% 30%Nordex SE (NDX1 DE) 10.87 EUR 1,198.7 -33% -47% -17% 0.0% 0.72 0.79 0.90 15.0x 13.8x 12.0x 4.8x 4.6x 4.5x 0.6x - - -Pne Wind AG (PNE3 DE) 2.56 EUR 222.5 -11% 17% -10% 4.7% 0.03 0.15 0.67 95.8x 17.6x 3.8x 12.0x 6.7x 3.2x -1.9x - - -Suzlon Energy Ltd (SUZLON IN) 17.65 INR 1,421.4 -37% 28% -11% - 1.28 1.42 1.91 13.8x 12.5x 9.2x 7.1x 6.9x 6.3x 2.9x 15% 14% -Futuren SA (TEONR FR) 0.58 EUR 296.9 -3% 0% 0% 0.0% - - - - - - - - - - - - -Vestas Wind Sy stems A/S (VWS DK) 585.00 DKK 19,229.6 119% 27% -2% 1.7% 35.61 39.13 42.30 16.4x 14.9x 13.8x 7.9x 7.7x 7.5x -1.6x - 14% 14% Mark Freshney U 57.84Sector Median 15.8x 13.8x 11.8x 8.4x 7.3x 6.8x 2.6x

Local Price Mkt. Cap Price Change Div. Earnings Per Share PE Multiple EV/EBITDA Net Debt / Operating Margin Rating6/28/2017 (USDm) 3Yr YTD 1mo Yield 2017E 2018E 2019E 2017E 2018E 2019E 2017E 2018E 2019E EBITDA 2017E 2018E 2019E Analyst & Target

BiofuelsAbengoa SA (ABG ES) 0.04 EUR 299.2 -99% -91% -10% 0.0% - - - - - - - - - - - - -AGCO Corp (AGCO US) 67.26 USD 5,346.8 20% 16% 5% 0.8% 2.77 3.45 4.19 24.3x 19.5x 16.1x 11.2x 10.2x 9.0x 2.6x 7% 10% 8% Jamie Cook N 61.00Amy ris Inc (AMRS US) 3.27 USD 64.8 -94% -70% -19% - (4) (2) (1) - - - nm nm 33.7x - - - -BioAmber Inc (BIOA US) 2.62 USD 97.1 -73% -52% 20% - (0) (0) 0 - - 11.2x nm 54.1x 7.3x - - - -Ceres Inc () 0.40 USD 11.0 -92% 0% 0% - - - - - - - - - - - - - -CropEnergies AG (CE2 DE) 9.86 EUR 979.0 101% 94% -6% 3.0% 0.62 0.64 0.60 16.0x 15.3x 16.4x 7.2x 6.7x 7.4x 0.1x - - -Gev o Inc (GEVO US) 0.64 USD 9.6 -100% -82% -15% - (3.00) (0.82) (0.53) - - - nm nm 1.7x - - - -Green Plains Inc (GPRE US) 20.00 USD 800.2 -38% -28% -9% 2.4% 1.22 1.91 1.72 16.4x 10.5x 11.6x 6.4x 5.4x 5.7x 3.1x 5% 4% - Edward Westlake O 29.00Nov ozy mes A/S (NZYM B DK) 288.20 DKK 11,078.8 6% 18% -3% 1.4% 10.73 11.45 12.22 26.9x 25.2x 23.6x 14.6x 14.0x 13.3x 0.4x 28% 28% 29% Mathew Hampshire-Waugh O 340.00REX American Resources Corp (REX US) 96.28 USD 631.5 35% -3% 3% - - 4.90 - - 19.7x - - - - - - - -Sampoerna Agro Tbk PT (SGRO ID) 2010.00 IDR 285.1 -15% 5% -2% 1.2% 151.65 190.75 191.35 13.3x 10.5x 10.5x 7.1x 6.5x 6.3x 2.7x - - -Sao Martinho SA (SMTO3 BR) 16.53 BRL 1,834.8 34% -15% -12% 1.7% 1.73 2.57 4.91 9.6x 6.4x 3.4x 5.1x 4.5x 4.4x 1.5x - - - Victor Saragiotto O 20.00Sime Darby Bhd (SIME MY) 9.61 MYR 15,247.0 -1% 19% 3% 2.8% 0.37 0.40 - 25.9x 23.9x - 14.4x 13.6x - 2.1x 8% 8% - Tingmin Tan O 11.20TerraVia Holdings Inc (TVIA US) 0.24 USD 26.0 -98% -79% -11% - (0.74) (0.56) - - - - - - - - - - -UPM-Ky mmene Oy j (UPM FI) 25.41 EUR 15,375.5 102% 9% 1% 3.7% 1.72 1.72 1.75 14.8x 14.8x 14.5x 9.1x 9.1x 9.0x 0.6x 11% 11% 11% Lars Kjellberg N 24.50Verbio Vereinigte Bioenergie AG (VBK DE) 9.42 EUR 675.1 388% 30% -2% 1.6% 0.72 - - 13.1x - - 5.9x - - -1.0x - - -Sector Median 653.3 -8% -1% -3% 1.6% 16.0x 15.3x 13.1x 7.2x 9.1x 7.4x 1.5x 8% 10% 11%

Source: Company data, Credit Suisse estimates, Thomson Reuters Datastream, I/B/E/S

Page 9: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renew

able Roundup

9

Figure 9: Valuation Comparison Table - OtherLocal Price Mkt. Cap Price Change Div. Earnings Per Share PE Multiple EV/EBITDA Net Debt / Operating Margin Rating6/28/2017 (USDm) 3Yr YTD 1mo Yield 2017E 2018E 2019E 2017E 2018E 2019E 2017E 2018E 2019E EBITDA 2017E 2018E 2019E Analyst & Target

Hydrogen, Fuel Cells and Natural Gas VehiclesBallard Pow er Sy stems Inc (BLDP US) 2.93 USD 513.3 -30% 78% 7% - (0.06) (0.02) 0.02 - - 146.5x nm 79.8x - - - - -Ceres Pow er Holdings PLC (CWR GB) 0.11 GBP 139.5 18% 53% 16% 0.0% (0.01) - - - - - nm - - - - - -Clean Energy Fuels Corp (CLNE US) 2.55 USD 383.8 -78% -11% 7% - 0.01 (0.37) (0.06) 191.3x - - 43.5x 19.7x 6.0x 12.1x - - -ITM Pow er PLC (ITM GB) 0.23 GBP 73.3 -12% 0% -1% 0.0% (0.01) - - - - - nm nm nm - - - -Landi Renzo SpA (LR IT) 0.89 EUR 113.3 -24% 157% 91% 0.0% (0.07) (0.01) 0.01 - - 177.6x 34.3x 11.8x 20.7x 13.2x - - -Plug Pow er Inc (PLUG US) 2.13 USD 476.0 -55% 78% 12% - (0.24) (0.10) 0.11 - - 19.4x nm nm 9.8x - - - -Westport Fuel Sy stems Inc (WPRT CA) 3.25 CAD 271.2 -83% 114% 50% - (0.69) (0.27) (0.22) - - - nm 18.4x 18.9x - - - -Sector Median -30% 0.0% 38.9x 19.1x 14.3x 12.7x #NUM! ##### #NUM!

Efficiency, Demand Response, and Smart GridAmeresco Inc (AMRC US) 7.35 USD 333.9 1% 34% 7% - 0.39 0.48 - 18.8x 15.3x - 8.4x 7.5x - 2.8x - - -Badger Meter Inc (BMI US) 40.35 USD 1,174.8 52% 9% 3% 1.1% 1.24 1.37 1.55 32.4x 29.5x 26.1x 16.4x 14.6x 13.4x 0.4x - - -Cree Inc (CREE US) 25.25 USD 2,456.5 -48% -4% 6% - 0.48 0.57 1.04 52.3x 44.0x 24.2x 10.1x 9.4x - -2.1x - - -Echelon Corp (ELON US) 5.17 USD 23.0 -79% 10% -25% - - - - - - - - - - - - - -EnerNOC Inc (ENOC US) 7.65 USD 238.7 -59% 28% 40% - (2.30) (1.87) - - - - nm nm - - - - -ESCO Technologies Inc (ESE US) 60.00 USD 1,549.8 73% 6% 4% 0.5% 2.30 2.59 - 26.1x 23.2x - 13.4x - - 1.0x - - -Itron Inc (ITRI US) 69.35 USD 2,680.3 70% 10% 2% - 3.02 3.64 4.23 23.0x 19.1x 16.4x 12.2x 10.2x 9.1x 0.5x - - -Rubicon Technology Inc (RBCN US) 9.49 USD 25.7 -89% 58% 2% - - - - - - - - - - - - - -Schneider Electric SE (SU FR) 69.00 EUR 46,447.2 3% 7% 0% 0.0% 3.91 4.29 4.68 17.6x 16.1x 14.7x 11.1x 10.4x 9.8x 1.1x 13% 14% 15% Andre Kukhnin O 73.00SemiLEDs Corp (LEDS US) 2.72 USD 9.6 -74% -23% -9% - - - - - - - - - - - - - -Siemens AG (SIE DE) 123.20 EUR 119,130.0 28% 5% -2% 2.9% 8.22 8.74 9.24 15.0x 14.1x 13.3x 10.8x 10.2x 9.8x 1.8x 10% 10% 10%Silv er Spring Netw orks Inc (SSNI US) 11.28 USD 599.8 -14% -15% 15% - (0.04) 0.30 0.55 - 37.9x 20.5x 51.1x 15.6x 10.0x -12.3x - - -Veeco Instruments Inc (VECO US) 28.50 USD 1,156.5 -23% -2% -11% - 1.10 1.98 2.03 26.0x 14.4x 14.0x 9.1x 6.1x 5.3x -5.1x - - -Sector Median 1,156.5 -14% 7% 2% 0.8% 24.5x 19.1x 16.4x 11.1x 10.2x 9.8x 0.5x 12% 12% 12%

AeroVironment Inc (AVAV US) 35.11 USD 833.2 12% 31% 12% - 0.53 0.66 0.88 66.2x 53.2x 39.9x 27.8x 22.3x 18.2x -8.1x - - -BYD Co Ltd (1211 HK) 48.55 HKD 19,179.3 5% 19% 9% 0.7% 2.09 2.75 3.11 23.2x 17.7x 15.6x 10.8x 9.1x 8.4x 2.2x 6% 7% 8% Bin Wang O 62.07Electrov ay a Inc (EFL CA) 1.37 CAD 91.2 4% -36% -26% - (0.18) - - - - - nm - - - - - -EnerSy s (ENS US) 73.48 USD 3,189.1 7% -6% -12% 1.0% 4.91 5.29 - 15.0x 13.9x - 9.0x 8.3x - 0.3x - - -GS Yuasa Corp (6674 JP) 489.00 JPY 1,800.2 -24% 1% -4% 2.0% 32.23 35.62 36.30 15.2x 13.7x 13.5x 6.8x 6.3x 6.2x 1.2x 6% 7% 6% Koji Takahashi N 500.00LG Chem Ltd (051910 KR) 280500.00 KRW 17,401.0 -4% 7% -8% 1.8% 25,293.63 26,383.81 27,431.34 11.1x 10.6x 10.2x 5.2x 4.9x 4.7x 0.3x - - -Max w ell Technologies Inc (MXWL US) 5.99 USD 220.9 -60% 17% 3% - (1) (0) - - - - nm nm - - - - -NGK Insulators Ltd (5333 JP) 2238.00 JPY 6,529.0 -1% -1% -1% 1.8% 145.34 171.99 185.07 15.4x 13.0x 12.1x 7.2x 6.4x 5.9x -0.2x 17% 17% 18%Nippon Denko Co Ltd (5563 JP) 376.00 JPY 491.1 17% 57% 7% 1.3% 49.55 44.75 - 7.6x 8.4x - - - - - 10% 9% -SMA Solar Technology AG (S92 DE) 27.29 EUR 1,077.1 -1% 9% 13% 1.0% 0.18 0.45 0.87 151.4x 61.1x 31.4x 7.2x 6.5x 5.2x -4.7x - - -Tesla Inc (TSLA US) 371.24 USD 60,979.8 55% 74% 14% - (5.72) (0.74) 5.81 - - 63.9x 68.1x 34.7x 19.6x 4.3x 0% 0% -UQM Technologies Inc (UQM US) 0.87 USD 42.3 -63% 102% 18% - (0.10) (0.02) 0.14 - - 6.4x nm nm 4.3x - - - -Sector Median 1,438.7 1% 13% 5% 1.3% 15.3x 13.8x 14.5x 8.1x 7.4x 6.0x 0.3x 6% 7% 8%

Brookfield Renew able Partners LP (BEP.UN CA) 41.50 CAD 5,314.0 32% 4% -4% 6.1% 0.32 0.60 3.19 130.6x 68.9x 13.0x 13.9x 13.1x 12.8x 5.5x - - - Andrew M. Kuske N 33.23Contact Energy Ltd (CEN NZ) 5.22 NZD 2,715.0 8% 12% 1% 5.6% 0.23 0.25 0.29 22.9x 20.6x 18.2x 10.2x 9.9x 9.6x 3.0x - - - Nev ill Gluy as O 5.85Energy Recov ery Inc (ERII US) 8.32 USD 449.2 52% -20% 4% - 0.68 0.23 0.30 12.2x 36.7x 27.7x 6.7x 14.6x 11.2x -1.8x - - -Ormat Technologies Inc (ORA US) 59.71 USD 2,968.0 104% 11% 0% 0.7% 2.32 2.55 2.74 25.7x 23.5x 21.8x 11.2x 10.3x 9.7x 2.3x 33% 35% -US Geothermal Inc (GTH CA) 0.87 CAD 84.9 28% 0% 0% - 0.08 - - 11.0x - - - - - 5.5x - - -Sector Median 2,715.0 32% 4% 0% 5.6% 22.9x 30.1x 20.0x 10.7x 11.7x 10.4x 3.0x 33% 35%

Source: Company data, Credit Suisse estimates, Thomson Reuters Datastream, I/B/E/S

Page 10: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 10

Companies Mentioned (Price as of 01-Jul-2017)8Point3 Energy Partners (CAFD.OQ, $15.13)AGCO Corp (AGCO.N, $67.39)AMG Metal (AMG.AS, €25.575)Abengoa (ABG.MC, €0.035)Acciona SA (ANA.MC, €77.06)AeroVironment (AVAV.OQ, $38.2)Amer Superconduc (AMSC.OQ, $4.62)Ameresco (AMRC.N, $7.7)Amyris (AMRS.OQ, $3.18)Atlantica Yield (ABY.OQ, $21.36)Azure Power Global Limited (AZRE.N, $16.78)BYD Co Ltd (1211.HK, HK$47.9)BYD Co Ltd (002594.SZ, Rmb49.95)Badger Meter (BMI.N, $39.85)Ballard Power (BLDP.OQ, $2.9)BioAmber Inc. (BIOA.N, $2.57)Broadwind Energy (BWEN.O, $5.04)Canadian Solar Inc (CSIQ.OQ, $15.92)Ceres Power Hldg (CWR.L, 11.125p)China Datang Renewables Power (1798.HK, HK$0.86)Clean Enrgy Fuel (CLNE.OQ, $2.54)Cree (CREE.OQ, $24.65)CropEnergies (CE2G.DE, €9.68)E-Ton Solar (3452.TWO, NT$8.73)EDP Renováveis (EDPR.LS, €6.963)Echelon (ELON.OQ, $5.23)Electrovaya (EFL.TO, C$1.26)EnerNOC (ENOC.OQ, $7.75)EnerSys (ENS.N, $72.45)Energy Recovery Inc. (ERII.OQ, $8.29)Enphase Energy (ENPH.OQ, $0.865)Esco Tech (ESE.N, $59.65)First Solar (FSLR.OQ, $39.88)GCL-Poly Energy Holdings Ltd (3800.HK, HK$0.85)GS Yuasa Corp (6674.T, ¥489)Gevo (GEVO.OQ, $0.6891)Gigasolar (3691.TWO, NT$275.5)Gintech Energy Corporation (3514.TW, NT$16.0)Green Ene Tech (3519.TW, NT$14.65)Green Plains (GPRE.OQ, $20.55)Hanwha Q Cells (HQCL.O, $7.15)Hexcel Corporation (HXL.N, $52.79)ITM Power (ITM.L, 21.125p)Itron (ITRI.OQ, $67.75)JA Solar Holdings (JASO.OQ, $6.35)Jinko Solar (JKS.N, $20.8)LG Chem Ltd. (051910.KS, W291,000)LONGi Green Energy Technology (601012.SS, Rmb17.1)Manz Automation (M5ZG.DE, €33.8)Maxwell Tech (MXWL.OQ, $5.99)Meyer Burger (MBTN.S, SFr1.2)Motech Industries (6244.TWO, NT$24.9)NGK Insulators (5333.T, ¥2,239)NRG Yield (NYLD.N, $17.6)NSP (3576.TW, NT$14.6)NextEra Energy Partners (NEP.N, $36.99)Nippon Denko (5563.T, ¥396)Ormat Tech (ORA.TA, agora20540.0)Pattern Energy (PEGI.OQ, $23.84)Plug Power (PLUG.OQ, $2.04)ReneSola Ltd (SOL.N, $2.44)Renewable Energy (REC.OL, Nkr1.085)Rex American (REX.N, $96.56)Rubicon Tech (RBCN.OQ, $9.26)SFCE (1165.HK, HK$0.44)SMA Solar (S92G.DE, €26.3)Sao Martinho (SMTO3.SA, R$17.2)SemiLEDs (LEDS.OQ, $2.66)Siemens (SIEGn.DE, €120.35)Silver Spring Networks (SSNI.N, $11.28)Sime Darby (SIME.KL, RM9.5)Solaredge Tech (SEDG.OQ, $20.0)SunPower Corp. (SPWR.OQ, $9.34)Sunrun (RUN.OQ, $7.12)Suzlon Energy Ltd (SUZL.BO, Rs18.75)TerraVia Holdings (TVIA.OQ, $0.2335)Terraform Global (GLBL.OQ, $5.05)Terraform Power (TERP.OQ, $12.0)Tesla Motors Inc. (TSLA.OQ, $361.61)UQM Tech (UQM.A, $0.8488)Veeco Instrument (VECO.OQ, $27.85)Vestas (VWS.CO, Dkr601.0)Vivint Solar, Inc. (VSLR.N, $5.85)Wacker Chemie (WCHG.DE, €95.05)Wafer Works Corp (6182.TWO, NT$18.3)Westport (WPRT.OQ, $2.35)

Page 11: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 11

Xinjiang Goldwind Science & Technology Co., Ltd. (002202.SZ, Rmb15.47)Xinjiang Goldwind Science & Technology Co., Ltd. (2208.HK, HK$8.769233400000001)Yingli Green Energy Holding (YGE.N, $2.27)

Disclosure AppendixAnalyst Certification I, Maheep Mandloi, certify that (1) the views expressed in this report accurately reflect my personal views about all of the subject companies and securities and (2) no part of my compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report.The analyst(s) responsible for preparing this research report received Compensation that is based upon various factors including Credit Suisse's total revenues, a portion of which are generated by Credit Suisse's investment banking activitiesAs of December 10, 2012 Analysts’ stock rating are defined as follows:Outperform (O) : The stock’s total return is expected to outperform the relevant benchmark* over the next 12 months.Neutral (N) : The stock’s total return is expected to be in line with the relevant benchmark* over the next 12 months.Underperform (U) : The stock’s total return is expected to underperform the relevant benchmark* over the next 12 months. *Relevant benchmark by region: As of 10th December 2012, Japanese ratings are based on a stock’s total return relative to the analyst's coverage universe which consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. As of 2nd October 2012, U.S. and Canadian as well as European ratings are based on a stock’s total return relative to the analyst's coverage universe which consists of all companies covered by the analyst within the relevant sector, with Outperforms representing the most attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. For Latin American and non-Japan Asia stocks, ratings are based on a stock’s total return relative to the average total return of the relevant country or regional benchmark; prior to 2nd October 2012 U.S. and Canadian ratings were based on (1) a stock’s absolute total return potential to its current share price and (2) the relative attractiveness of a stock’s total return potential within an analyst’s coverage universe. For Australian and New Zealand stocks, the expected total return (ETR) calculation includes 12-month rolling dividend yield. An Outperform rating is assigned where an ETR is greater than or equal to 7.5%; Underperform where an ETR less than or equal to 5%. A Neutral may be assigned where the ETR is between -5% and 15%. The overlapping rating range allows analysts to assign a rating that puts ETR in the context of associated risks. Prior to 18 May 2015, ETR ranges for Outperform and Underperform ratings did not overlap with Neutral thresholds between 15% and 7.5%, which was in operation from 7 July 2011.Restricted (R) : In certain circumstances, Credit Suisse policy and/or applicable law and regulations preclude certain types of communications, including an investment recommendation, during the course of Credit Suisse's engagement in an investment banking transaction and in certain other circumstances.Not Rated (NR) : Credit Suisse Equity Research does not have an investment rating or view on the stock or any other securities related to the company at this time.Not Covered (NC) : Credit Suisse Equity Research does not provide ongoing coverage of the company or offer an investment rating or investment view on the equity security of the company or related products.Volatility Indicator [V] : A stock is defined as volatile if the stock price has moved up or down by 20% or more in a month in at least 8 of the past 24 months or the analyst expects significant volatility going forward.Analysts’ sector weightings are distinct from analysts’ stock ratings and are based on the analyst’s expectations for the fundamentals and/or valuation of the sector* relative to the group’s historic fundamentals and/or valuation:Overweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is favorable over the next 12 months.Market Weight : The analyst’s expectation for the sector’s fundamentals and/or valuation is neutral over the next 12 months.Underweight : The analyst’s expectation for the sector’s fundamentals and/or valuation is cautious over the next 12 months. *An analyst’s coverage sector consists of all companies covered by the analyst within the relevant sector. An analyst may cover multiple sectors.

Credit Suisse's distribution of stock ratings (and banking clients) is:

Global Ratings DistributionRating Versus universe (%) Of which banking clients (%)Outperform/Buy* 44% (65% banking clients)Neutral/Hold* 40% (59% banking clients)Underperform/Sell* 14% (53% banking clients)Restricted 2%*For purposes of the NYSE and FINRA ratings distribution disclosure requirements, our stock ratings of Outperform, Neutral, and Underperform most closely correspond to Buy, Hold, and Sell, respectively; however, the meanings are not the same, as our stock ratings are determined on a relative basis. (Please refer to definitions above.) An investor's decision to buy or sell a security should be based on investment objectives, current holdings, and other individual factors.

Important Global Disclosures Credit Suisse’s research reports are made available to clients through our proprietary research portal on CS PLUS. Credit Suisse research products may also be made available through third-party vendors or alternate electronic means as a convenience. Certain research products are only made available through CS PLUS. The services provided by Credit Suisse’s analysts to clients may depend on a specific client’s preferences regarding the frequency and manner of receiving communications, the client’s risk profile and investment, the size and scope of the overall client relationship with the Firm, as well as legal and regulatory constraints. To access all of Credit Suisse’s research that you are entitled to receive in the most timely manner, please contact your sales representative or go to https://plus.credit-suisse.com . Credit Suisse’s policy is to update research reports as it deems appropriate, based on developments with the subject company, the sector or the market that may have a material impact on the research views or opinions stated herein.Credit Suisse's policy is only to publish investment research that is impartial, independent, clear, fair and not misleading. For more detail please refer to Credit Suisse's Policies for Managing Conflicts of Interest in connection with Investment Research: https://www.credit-suisse.com/sites/disclaimers-ib/en/managing-conflicts.html .

Page 12: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 12

Credit Suisse does not provide any tax advice. Any statement herein regarding any US federal tax is not intended or written to be used, and cannot be used, by any taxpayer for the purposes of avoiding any penalties.Credit Suisse has decided not to enter into business relationships with companies that Credit Suisse has determined to be involved in the development, manufacture, or acquisition of anti-personnel mines and cluster munitions. For Credit Suisse's position on the issue, please see https://www.credit-suisse.com/media/assets/corporate/docs/about-us/responsibility/banking/policy-summaries-en.pdf . For date and time of production, dissemination and history of recommendation for the subject company(ies) featured in this report, disseminated within the past 12 months, please refer to the link: https://rave.credit-suisse.com/disclosures/view/report?i=307867&v=-58mfwk1la8784bp41yqoywstv . Important Regional Disclosures Singapore recipients should contact Credit Suisse AG, Singapore Branch for any matters arising from this research report.The analyst(s) involved in the preparation of this report may participate in events hosted by the subject company, including site visits. Credit Suisse does not accept or permit analysts to accept payment or reimbursement for travel expenses associated with these events.Restrictions on certain Canadian securities are indicated by the following abbreviations: NVS--Non-Voting shares; RVS--Restricted Voting Shares; SVS--Subordinate Voting Shares.Individuals receiving this report from a Canadian investment dealer that is not affiliated with Credit Suisse should be advised that this report may not contain regulatory disclosures the non-affiliated Canadian investment dealer would be required to make if this were its own report.For Credit Suisse Securities (Canada), Inc.'s policies and procedures regarding the dissemination of equity research, please visit https://www.credit-suisse.com/sites/disclaimers-ib/en/canada-research-policy.html.Principal is not guaranteed in the case of equities because equity prices are variable.Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that.This research report is authored by:Credit Suisse Securities (USA) LLC................................................................................................................................................Maheep MandloiImportant disclosures regarding companies or other issuers that are the subject of this report are available on Credit Suisse’s disclosure website at https://rave.credit-suisse.com/disclosures or by calling +1 (877) 291-2683.

Page 13: 3 July 2017 Renewable Roundup Americas/United States

3 July 2017

Renewable Roundup 13

This report is produced by subsidiaries and affiliates of Credit Suisse operating under its Global Markets Division. For more information on our structure, please use the following link: https://www.credit-suisse.com/who-we-are This report may contain material that is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would subject Credit Suisse or its affiliates ("CS") to any registration or licensing requirement within such jurisdiction. All material presented in this report, unless specifically indicated otherwise, is under copyright to CS. None of the material, nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of CS. All trademarks, service marks and logos used in this report are trademarks or service marks or registered trademarks or service marks of CS or its affiliates.The information, tools and material presented in this report are provided to you for information purposes only and are not to be used or considered as an offer or the solicitation of an offer to sell or to buy or subscribe for securities or other financial instruments. CS may not have taken any steps to ensure that the securities referred to in this report are suitable for any particular investor. CS will not treat recipients of this report as its customers by virtue of their receiving this report. The investments and services contained or referred to in this report may not be suitable for you and it is recommended that you consult an independent investment advisor if you are in doubt about such investments or investment services. Nothing in this report constitutes investment, legal, accounting or tax advice, or a representation that any investment or strategy is suitable or appropriate to your individual circumstances, or otherwise constitutes a personal recommendation to you. CS does not advise on the tax consequences of investments and you are advised to contact an independent tax adviser. Please note in particular that the bases and levels of taxation may change. Information and opinions presented in this report have been obtained or derived from sources believed by CS to be reliable, but CS makes no representation as to their accuracy or completeness. CS accepts no liability for loss arising from the use of the material presented in this report, except that this exclusion of liability does not apply to the extent that such liability arises under specific statutes or regulations applicable to CS. This report is not to be relied upon in substitution for the exercise of independent judgment. CS may have issued, and may in the future issue, other communications that are inconsistent with, and reach different conclusions from, the information presented in this report. Those communications reflect the different assumptions, views and analytical methods of the analysts who prepared them and CS is under no obligation to ensure that such other communications are brought to the attention of any recipient of this report. Some investments referred to in this report will be offered solely by a single entity and in the case of some investments solely by CS, or an associate of CS or CS may be the only market maker in such investments. Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment at its original date of publication by CS and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Investors in securities such as ADR's, the values of which are influenced by currency volatility, effectively assume this risk. Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors who are capable of understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to, spot and forward interest and exchange rates), time to maturity, market conditions and volatility, and the credit quality of any issuer or reference issuer. Any investor interested in purchasing a structured product should conduct their own investigation and analysis of the product and consult with their own professional advisers as to the risks involved in making such a purchase. Some investments discussed in this report may have a high level of volatility. High volatility investments may experience sudden and large falls in their value causing losses when that investment is realised. Those losses may equal your original investment. Indeed, in the case of some investments the potential losses may exceed the amount of initial investment and, in such circumstances, you may be required to pay more money to support those losses. Income yields from investments may fluctuate and, in consequence, initial capital paid to make the investment may be used as part of that income yield. Some investments may not be readily realisable and it may be difficult to sell or realise those investments, similarly it may prove difficult for you to obtain reliable information about the value, or risks, to which such an investment is exposed. This report may provide the addresses of, or contain hyperlinks to, websites. Except to the extent to which the report refers to website material of CS, CS has not reviewed any such site and takes no responsibility for the content contained therein. Such address or hyperlink (including addresses or hyperlinks to CS's own website material) is provided solely for your convenience and information and the content of any such website does not in any way form part of this document. Accessing such website or following such link through this report or CS's website shall be at your own risk.

This report is issued and distributed in European Union (except Switzerland): by Credit Suisse Securities (Europe) Limited, One Cabot Square, London E14 4QJ, England, which is authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority. Germany: Credit Suisse Securities (Europe) Limited Niederlassung Frankfurt am Main regulated by the Bundesanstalt fuer Finanzdienstleistungsaufsicht ("BaFin"). United States and Canada: Credit Suisse Securities (USA) LLC; Switzerland: Credit Suisse AG; Brazil: Banco de Investimentos Credit Suisse (Brasil) S.A or its affiliates; Mexico: Banco Credit Suisse (México), S.A. (transactions related to the securities mentioned in this report will only be effected in compliance with applicable regulation); Japan: by Credit Suisse Securities (Japan) Limited, Financial Instruments Firm, Director-General of Kanto Local Finance Bureau ( Kinsho) No. 66, a member of Japan Securities Dealers Association, The Financial Futures Association of Japan, Japan Investment Advisers Association, Type II Financial Instruments Firms Association; Hong Kong: Credit Suisse (Hong Kong) Limited; Australia: Credit Suisse Equities (Australia) Limited; Thailand: Credit Suisse Securities (Thailand) Limited, regulated by the Office of the Securities and Exchange Commission, Thailand, having registered address at 990 Abdulrahim Place, 27th Floor, Unit 2701, Rama IV Road, Silom, Bangrak, Bangkok10500, Thailand, Tel. +66 2614 6000; Malaysia: Credit Suisse Securities (Malaysia) Sdn Bhd; Singapore: Credit Suisse AG, Singapore Branch; India: Credit Suisse Securities (India) Private Limited (CIN no.U67120MH1996PTC104392) regulated by the Securities and Exchange Board of India as Research Analyst (registration no. INH 000001030) and as Stock Broker (registration no. INB230970637; INF230970637; INB010970631; INF010970631), having registered address at 9th Floor, Ceejay House, Dr.A.B. Road, Worli, Mumbai - 18, India, T- +91-22 6777 3777; South Korea: Credit Suisse Securities (Europe) Limited, Seoul Branch; Taiwan: Credit Suisse AG Taipei Securities Branch; Indonesia: PT Credit Suisse Sekuritas Indonesia; Philippines:Credit Suisse Securities (Philippines ) Inc., and elsewhere in the world by the relevant authorised affiliate of the above.Additional Regional DisclaimersHong Kong: Credit Suisse (Hong Kong) Limited ("CSHK") is licensed and regulated by the Securities and Futures Commission of Hong Kong under the laws of Hong Kong, which differ from Australian laws. CSHKL does not hold an Australian financial services licence (AFSL) and is exempt from the requirement to hold an AFSL under the Corporations Act 2001 (the Act) under Class Order 03/1103 published by the ASIC in respect of financial services provided to Australian wholesale clients (within the meaning of section 761G of the Act). Research on Taiwanese securities produced by Credit Suisse AG, Taipei Securities Branch has been prepared by a registered Senior Business Person. Australia (to the extent services are offered in Australia): Credit Suisse Securities (Europe) Limited (“CSSEL”) and Credit Suisse International (“CSI”) are authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority (“FCA”) and the Prudential Regulation Authority under UK laws, which differ from Australian Laws. CSSEL and CSI do not hold an Australian Financial Services Licence (“AFSL”) and are exempt from the requirement to hold an AFSL under the Corporations Act (Cth) 2001 (“Corporations Act”) under Class Order 03/1099 published by the Australian Securities and Investments Commission (“ASIC”), in respect of the financial services provided to Australian wholesale clients (within the meaning of section 761G of the Corporations Act). This material is not for distribution to retail clients and is directed exclusively at Credit Suisse's professional clients and eligible counterparties as defined by the FCA, and wholesale clients as defined under section 761G of the Corporations Act. Credit Suisse (Hong Kong) Limited (“CSHK”) is licensed and regulated by the Securities and Futures Commission of Hong Kong under the laws of Hong Kong, which differ from Australian laws. CSHKL does not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act under Class Order 03/1103 published by the ASIC in respect of financial services provided to Australian wholesale clients (within the meaning of section 761G of the Corporations Act). Credit Suisse Securities (USA) LLC (CSSU) and Credit Suisse Asset Management LLC (CSAM LLC) are licensed and regulated by the Securities Exchange Commission of the United States under the laws of the United States, which differ from Australian laws. CSSU and CSAM LLC do not hold an AFSL and is exempt from the requirement to hold an AFSL under the Corporations Act under Class Order 03/1100 published by the ASIC in respect of financial services provided to Australian wholesale clients (within the meaning of section 761G of the Corporations Act). Malaysia: Research provided to residents of Malaysia is authorised by the Head of Research for Credit Suisse Securities (Malaysia) Sdn Bhd, to whom they should direct any queries on +603 2723 2020. Singapore: This report has been prepared and issued for distribution in Singapore to institutional investors, accredited investors and expert investors (each as defined under the Financial Advisers Regulations) only, and is also distributed by Credit Suisse AG, Singapore Branch to overseas investors (as defined under the Financial Advisers Regulations). Credit Suisse AG, Singapore Branch may distribute reports produced by its foreign entities or affiliates pursuant to an arrangement under Regulation 32C of the Financial Advisers Regulations. Singapore recipients should contact Credit Suisse AG, Singapore Branch at +65-6212-2000 for matters arising from, or in connection with, this report. By virtue of your status as an institutional investor, accredited investor, expert investor or overseas investor, Credit Suisse AG, Singapore Branch is exempted from complying with certain compliance requirements under the Financial Advisers Act, Chapter 110 of Singapore (the “FAA”), the Financial Advisers Regulations and the relevant Notices and Guidelines issued thereunder, in respect of any financial advisory service which Credit Suisse AG, Singapore Branch may provide to you. UAE: This information is being distributed by Credit Suisse AG (DIFC Branch), duly licensed and regulated by the Dubai Financial Services Authority (“DFSA”). Related financial services or products are only made available to Professional Clients or Market Counterparties, as defined by the DFSA, and are not intended for any other persons. Credit Suisse AG (DIFC Branch) is located on Level 9 East, The Gate Building, DIFC, Dubai, United Arab Emirates. EU: This report has been produced by subsidiaries and affiliates of Credit Suisse operating under its Global Markets Division In jurisdictions where CS is not already registered or licensed to trade in securities, transactions will only be effected in accordance with applicable securities legislation, which will vary from jurisdiction to jurisdiction and may require that the trade be made in accordance with applicable exemptions from registration or licensing requirements. Non-US customers wishing to effect a transaction should contact a CS entity in their local jurisdiction unless governing law permits otherwise. US customers wishing to effect a transaction should do so only by contacting a representative at Credit Suisse Securities (USA) LLC in the US. Please note that this research was originally prepared and issued by CS for distribution to their market professional and institutional investor customers. Recipients who are not market professional or institutional investor customers of CS should seek the advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. This research may relate to investments or services of a person outside of the UK or to other matters which are not authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority or in respect of which the protections of the Prudential Regulation Authority and Financial Conduct Authority for private customers and/or the UK compensation scheme may not be available, and further details as to where this may be the case are available upon request in respect of this report. CS may provide various services to US municipal entities or obligated persons ("municipalities"), including suggesting individual transactions or trades and entering into such transactions. Any services CS provides to municipalities are not viewed as "advice" within the meaning of Section 975 of the Dodd-Frank Wall Street Reform and Consumer Protection Act. CS is providing any such services and related information solely on an arm's length basis and not as an advisor or fiduciary to the municipality. In connection with the provision of the any such services, there is no agreement, direct or indirect, between any municipality (including the officials,management, employees or agents thereof) and CS for CS to provide advice to the municipality. Municipalities should consult with their financial, accounting and legal advisors regarding any such services provided by CS. In addition, CS is not acting for direct or indirect compensation to solicit the municipality on behalf of an unaffiliated broker, dealer, municipal securities dealer, municipal advisor, or investment adviser for the purpose of obtaining or retaining an engagement by the municipality for or in connection with Municipal Financial Products, the issuance of municipal securities, or of an investment adviser to provide investment advisory services to or on behalf of the municipality. If this report is being distributed by a financial institution other than Credit Suisse AG, or its affiliates, that financial institution is solely responsible for distribution. Clients of that institution should contact that institution to effect a transaction in the securities mentioned in this report or require further information. This report does not constitute investment advice by Credit Suisse to the clients of the distributing financial institution, and neither Credit Suisse AG, its affiliates, and their respective officers, directors and employees accept any liability whatsoever for any direct or consequential loss arising from their use of this report or its content. Principal is not guaranteed. Commission is the commission rate or the amount agreed with a customer when setting up an account or at any time after that. Copyright © 2017 CREDIT SUISSE AG and/or its affiliates. All rights reserved. Investment principal on bonds can be eroded depending on sale price or market price. In addition, there are bonds on which investment principal can be eroded due to changes in redemption amounts. Care is required when investing in such instruments. When you purchase non-listed Japanese fixed income securities (Japanese government bonds, Japanese municipal bonds, Japanese government guaranteed bonds, Japanese corporate bonds) from CS as a seller, you will be requested to pay the purchase price only.