investorscraft@gmail.com

Intrinsic ValueTianma Microelectronics Co., Ltd. (000050.SZ)

Previous Close$9.70
Intrinsic Value
Upside potential
Previous Close
$9.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tianma Microelectronics operates as a specialized display technology manufacturer within the competitive global consumer electronics sector. The company's core revenue model centers on designing, producing, and supplying advanced display solutions for diverse applications including smartphones, tablets, automotive displays, wearables, and industrial equipment. Its comprehensive product portfolio spans LTPS-TFT, AMOLED, flexible displays, transparent displays, and emerging mini/micro-LED technologies, positioning Tianma as an integrated solution provider rather than merely a component supplier. The firm serves global OEMs and brand owners across multiple end-markets, requiring significant R&D investment to maintain technological relevance. Tianma competes in a capital-intensive industry dominated by large Asian manufacturers, where scale, yield rates, and innovation cycles determine profitability. Its market position reflects a focus on differentiated display technologies for specialized applications beyond mass-market smartphone panels, targeting growth segments like automotive displays and high-end wearables where technical specifications command premium pricing. The company's foundation in Shenzhen provides strategic access to China's electronics manufacturing ecosystem, though it faces intense competition from both domestic rivals and established international display giants.

Revenue Profitability And Efficiency

Tianma generated revenue of approximately CNY 33.5 billion during the period, demonstrating substantial scale in the display manufacturing sector. However, the company reported a net loss of CNY 669 million, indicating significant profitability challenges amid competitive industry dynamics. The negative EPS of CNY -0.27 reflects pressure on per-share earnings. Operating cash flow remained positive at CNY 5.75 billion, suggesting core operations continue to generate cash despite the reported net loss position.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained by the net loss position, though positive operating cash flow indicates some underlying operational strength. Capital expenditures of CNY 3.01 billion reflect ongoing investments in production capacity and technology development essential for remaining competitive in the display industry. The disparity between net income and operating cash flow suggests significant non-cash charges affecting profitability metrics.

Balance Sheet And Financial Health

Tianma maintains a cash position of CNY 6.23 billion against total debt of CNY 25.14 billion, indicating a leveraged capital structure common in capital-intensive manufacturing. The debt level reflects the substantial investment required for display fabrication facilities and technology development. The balance sheet structure suggests reliance on debt financing to support the company's operational scale and capacity expansion initiatives in a technology-driven sector.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with reinvesting cash flows into business operations during a period of technological transition and competitive pressures. The absence of shareholder returns reflects management's priority on funding ongoing operations and strategic investments in next-generation display technologies rather than distributing capital to shareholders amid current profitability challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.0 billion, the market values Tianma at a discount to its annual revenue, reflecting investor concerns about profitability and competitive positioning. The beta of 0.619 suggests lower volatility than the broader market, potentially indicating perceived stability despite current earnings challenges. Valuation metrics likely incorporate expectations for eventual profitability recovery and successful adoption of newer display technologies.

Strategic Advantages And Outlook

Tianma's strategic position hinges on its technological capabilities in advanced display segments and its integration within China's electronics supply chain. The outlook depends on successful execution in high-growth application areas like automotive displays and wearables, where specialized requirements may offer better margins than standardized smartphone panels. The company must navigate intense competition while managing its leveraged balance sheet through the current investment cycle.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount