investorscraft@gmail.com

Intrinsic ValueShenzhen Techwinsemi Technology Co., Ltd. (001309.SZ)

Previous Close$271.80
Intrinsic Value
Upside potential
Previous Close
$271.80

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

Shenzhen Techwinsemi Technology Co., Ltd. operates as a specialized integrated circuit design house focused on the memory storage ecosystem. The company's core business involves the research, development, and design of flash memory main control chips, which serve as the critical intelligence within solid-state drives and other storage devices. Beyond chip design, Techwinsemi develops comprehensive application solutions for storage modules and engages in the direct sale of these finished products, creating a vertically integrated approach from silicon to system-level solutions. This positions the company within the highly competitive semiconductor sector, specifically targeting the storage controller market where performance, reliability, and cost efficiency are paramount. Operating from its Shenzhen base since 2008, the company has established itself in China's rapidly expanding technology hardware landscape, serving both domestic and international markets. Techwinsemi's market position hinges on its technical expertise in NAND flash controller technology, a specialized niche requiring deep understanding of memory physics, error correction algorithms, and interface protocols. The company competes in a segment dominated by larger global players, suggesting a focus on specific application markets or cost-sensitive segments where customized solutions provide competitive advantage.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.77 billion, achieving net income of CNY 350.6 million. This translates to a net profit margin of roughly 7.3%, indicating moderate profitability in the competitive semiconductor design space. The diluted earnings per share stood at CNY 1.68. Notably, operating cash flow was negative at CNY -1.26 billion, while capital expenditures were CNY -123.7 million, suggesting significant working capital investments or inventory buildup during the period.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with CNY 350.6 million in net income, though the negative operating cash flow raises questions about the quality and sustainability of these earnings. The substantial gap between reported profits and cash generation indicates potential pressures from receivables or inventory management. Capital expenditure intensity appears moderate relative to revenue, but the overall capital efficiency metrics require careful monitoring given the cash flow dynamics.

Balance Sheet And Financial Health

Techwinsemi maintains a cash position of CNY 915.9 million against total debt of CNY 2.84 billion, indicating a leveraged balance sheet structure. The debt level significantly exceeds cash reserves, suggesting reliance on borrowing to fund operations or expansion. The negative operating cash flow further compounds liquidity considerations, potentially indicating strained financial flexibility in the current operational cycle.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company has implemented a dividend distribution of CNY 0.30 per share, representing a payout ratio of approximately 18% based on diluted EPS. This indicates a commitment to shareholder returns despite the operational cash flow challenges. The dividend policy suggests management confidence in the sustainability of earnings, though the cash flow situation warrants attention for future distribution capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.63 billion, the company trades at a price-to-earnings ratio of around 82 times based on current earnings. This elevated multiple suggests market expectations for significant future growth or potential premium assigned to semiconductor design companies in the Chinese market. The beta of 0.931 indicates stock volatility slightly below the broader market average.

Strategic Advantages And Outlook

The company's strategic position rests on its specialized expertise in flash memory controller technology within China's push for semiconductor self-sufficiency. Its integrated approach from chip design to module solutions could provide competitive advantages in specific market segments. However, the negative cash flow and leveraged balance sheet present near-term challenges that management must address through improved working capital management or operational efficiencies to sustain long-term growth ambitions.

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