investorscraft@gmail.com

Intrinsic ValueASMPT Limited (0522.HK)

Previous CloseHK$103.90
Intrinsic Value
Upside potential
Previous Close
HK$103.90

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

ASMPT Limited operates as a critical technology enabler in the global semiconductor and electronics manufacturing ecosystem, providing sophisticated equipment and materials essential for semiconductor assembly and surface mount technology processes. The company generates revenue through the design, manufacture, and marketing of specialized machinery including deposition systems, wafer separation equipment, die attach solutions, wire bonding machines, and advanced packaging technologies. Operating through two distinct segments—Semiconductor Solutions and Surface Mount Technology Solutions—ASMPT serves a diverse client base across multiple high-growth sectors including advanced packaging, MEMS, power semiconductors, LED/optoelectronics, and image sensor applications. The company maintains a strategically important position as a key supplier to semiconductor manufacturers and electronics assembly providers worldwide, leveraging its extensive product portfolio and technological expertise to address complex manufacturing challenges. ASMPT's comprehensive solutions encompass the entire production workflow from initial deposition processes to final testing and handling systems, positioning the company as an integrated solutions provider rather than merely an equipment manufacturer. This holistic approach, combined with decades of industry experience and continuous innovation, enables ASMPT to maintain strong relationships with leading semiconductor companies and capture value across multiple technology adoption cycles in the rapidly evolving electronics manufacturing landscape.

Revenue Profitability And Efficiency

ASMPT reported revenue of HKD 13.23 billion for the period, demonstrating its significant scale in the semiconductor equipment market. The company achieved net income of HKD 345 million, reflecting challenging market conditions that compressed profitability margins. Operating cash flow remained robust at HKD 1.02 billion, indicating effective working capital management despite the cyclical nature of the semiconductor equipment industry.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.83, with operating cash flow significantly exceeding net income, suggesting strong cash conversion efficiency. Capital expenditures of HKD 353 million represent strategic investments to maintain technological leadership, while the cash flow from operations adequately covers these investments, supporting sustainable business operations.

Balance Sheet And Financial Health

ASMPT maintains a solid financial position with HKD 4.42 billion in cash and equivalents against total debt of HKD 4.56 billion, indicating a nearly balanced liquidity position. The company's moderate leverage provides financial flexibility while maintaining conservative risk management, supporting its ability to navigate industry cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.26 per share, reflecting a commitment to shareholder returns despite cyclical pressures. ASMPT's performance trends are closely tied to semiconductor capital expenditure cycles, with long-term growth driven by increasing semiconductor content across various end markets and technological advancements requiring more sophisticated assembly equipment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 29.25 billion, the market values ASMPT at a premium reflective of its specialized technology positioning. The beta of 1.034 indicates stock volatility slightly above the market average, consistent with semiconductor equipment companies exposed to cyclical industry dynamics and technological disruption risks.

Strategic Advantages And Outlook

ASMPT's competitive advantages include deep technological expertise, extensive product portfolio, and long-standing customer relationships in the semiconductor ecosystem. The company is well-positioned to benefit from secular growth trends in semiconductor demand, advanced packaging adoption, and increasing electronics complexity, though near-term performance remains subject to industry cyclicality and global economic conditions.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial statements

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