investorscraft@gmail.com

Intrinsic ValueShanghai Fudan Microelectronics Group Company Limited (1385.HK)

Previous CloseHK$52.00
Intrinsic Value
Upside potential
Previous Close
HK$52.00

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

Shanghai Fudan Microelectronics Group operates as a specialized integrated circuit designer and provider, focusing on security and identification products, smart meter ASIC chips, and non-volatile memory solutions. The company serves critical sectors including banking, smart transportation, and social security through its diverse portfolio of contact and contactless ICs, RFID/NFC technologies, and encryption chips. Its market position is strengthened by deep integration with China's domestic semiconductor ecosystem and government-supported initiatives, positioning it as a key player in the nation's push for technological self-sufficiency. The company generates revenue through both IC product sales and value-added testing services, creating a diversified business model that leverages its technical expertise across multiple application domains including financial security, IoT, and industrial automation.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.59 billion with net income of HKD 572.6 million, reflecting a net margin of approximately 16%. Operating cash flow of HKD 732.5 million demonstrates solid cash generation from core operations. Capital expenditures of HKD 633 million indicate significant ongoing investment in production capacity and technological development to maintain competitive positioning in the semiconductor sector.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.70 reflects the company's earnings capacity relative to its share base. The substantial capital expenditure program, nearly matching operating cash flow, suggests aggressive reinvestment in manufacturing capabilities and R&D. This investment strategy aims to enhance long-term technological competitiveness and market share in China's growing semiconductor industry.

Balance Sheet And Financial Health

The company maintains HKD 1.09 billion in cash against total debt of HKD 1.69 billion, indicating moderate leverage. The cash position provides operational flexibility, while the debt level suggests strategic borrowing to fund expansion. The balance sheet structure appears balanced, supporting both current operations and future growth initiatives in the capital-intensive semiconductor sector.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.087 per share distribution, indicating a commitment to shareholder returns despite significant capital reinvestment needs. The semiconductor industry's cyclical nature and China's push for technological independence create both growth opportunities and competitive challenges that will influence future dividend sustainability and growth trajectory.

Valuation And Market Expectations

With a market capitalization of HKD 44.24 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth in China's semiconductor sector. The low beta of 0.062 suggests the stock exhibits lower volatility than the broader market, potentially indicating defensive characteristics or specific investor base dynamics.

Strategic Advantages And Outlook

The company benefits from strategic positioning within China's semiconductor independence initiative and established relationships in government and financial sectors. Its focus on security and identification chips provides defensive characteristics amid market cycles. The outlook depends on execution capability, technological innovation pace, and ability to navigate evolving US-China trade dynamics affecting semiconductor supply chains.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial 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