investorscraft@gmail.com

Intrinsic ValueInfotmic Co., Ltd. (000670.SZ)

Previous Close$8.43
Intrinsic Value
Upside potential
Previous Close
$8.43

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

Infotmic Co., Ltd. operates as a fabless semiconductor company specializing in the design and sale of integrated circuit chips, complemented by an electronic components distribution business. Its core product portfolio includes application processors and image processors, which are essential for various consumer and industrial electronic devices. The company generates revenue through both its proprietary chip design operations and its role as a distributor for other electronic components, creating a dual-stream business model that serves the broader electronics manufacturing ecosystem. Infotmic's solutions target key growth areas such as video and intelligent terminals, entertainment devices, and industrial applications, positioning it within the competitive Chinese semiconductor landscape. The company's market position is that of a specialized domestic player, focusing on specific application segments rather than competing directly with larger, global semiconductor giants. Its headquarters in Shanghai places it within a major technology and manufacturing hub, potentially facilitating partnerships and access to talent in the rapidly evolving Asian electronics market.

Revenue Profitability And Efficiency

For the fiscal year, Infotmic reported revenue of approximately CNY 4.08 billion. However, the company was not profitable, posting a net loss of CNY 62.0 million, which resulted in a diluted earnings per share of -CNY 0.0759. Despite the loss, the company generated positive operating cash flow of CNY 209.9 million, indicating that its core operations are cash-generative. Capital expenditures were minimal at just CNY 2.2 million, suggesting a capital-light, fabless operational model typical of semiconductor design houses.

Earnings Power And Capital Efficiency

The company's current earnings power is challenged, as evidenced by the net loss. The positive operating cash flow, which significantly exceeds the net loss, suggests non-cash charges are impacting the bottom line. The minimal capital expenditure figure reflects the inherent efficiency of a fabless semiconductor model, where significant manufacturing investments are avoided. The relationship between operating cash flow and the modest level of capital spending indicates reasonable capital efficiency in its primary design and distribution activities.

Balance Sheet And Financial Health

Infotmic's balance sheet shows a cash and equivalents position of CNY 30.6 million against total debt of CNY 410.2 million, indicating a leveraged position with limited liquid assets relative to obligations. The debt level is substantial compared to its market capitalization, which could constrain financial flexibility. The company's financial health appears to be under pressure, necessitating careful management of its liabilities and operational cash generation to meet its debt servicing requirements.

Growth Trends And Dividend Policy

The provided data for a single fiscal year does not allow for a trend analysis of growth. The company did not pay a dividend, which is consistent with its unprofitable status and likely reflects a strategy of conserving cash to fund operations and potentially invest in future growth initiatives within the competitive semiconductor sector. Investor returns are currently dependent entirely on capital appreciation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.37 billion, the market is valuing Infotmic at a significant multiple to its revenue, given the lack of profitability. The negative P/E ratio is not meaningful. A beta of 0.446 suggests the stock has been less volatile than the broader market, which may indicate investor perception of it being a more defensive or niche player within the technology sector, despite its current financial challenges.

Strategic Advantages And Outlook

Infotmic's strategic advantage lies in its focus on specific application processors and its dual revenue model combining chip design with distribution. Its position in the Chinese market offers exposure to domestic technology supply chains. The outlook is contingent on its ability to return to profitability by leveraging its design expertise in growing end-markets like consumer electronics and industrial devices, while effectively managing its debt load to ensure long-term operational sustainability.

Sources

Company Financials

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