investorscraft@gmail.com

Intrinsic ValueSolomon Systech (International) Limited (2878.HK)

Previous CloseHK$0.44
Intrinsic Value
Upside potential
Previous Close
HK$0.44

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

Solomon Systech operates as a fabless semiconductor company, specializing in the design and development of display integrated circuits and system solutions. Its core revenue model is derived from the sale of a diverse portfolio of display driver ICs, including products for PMOLED, AMOLED, and bistable displays, as well as large display solutions and mobile touch ICs. The company serves a global customer base across consumer electronics, industrial appliances, and emerging smart device markets, with a significant operational presence in Greater China and Asia. Solomon Systech occupies a niche position within the highly competitive semiconductor industry, focusing on display technologies for applications ranging from smartphones and wearables to electronic shelf labels and healthcare devices. Its fabless structure allows it to concentrate on R&D and design while outsourcing manufacturing, targeting cost-sensitive and application-specific segments rather than competing directly with larger, broad-based semiconductor giants. This strategic focus enables it to address specialized display needs in growth markets like MiniLED/µLED controllers and In-cell touch solutions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 113.4 million with a net income of HKD 10.1 million, indicating a net profit margin of approximately 8.9%. Operating cash flow was strong at HKD 20.0 million, significantly exceeding capital expenditures of HKD 2.3 million, reflecting efficient cash generation from core operations relative to its investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.004, reflecting modest earnings power relative to its share count. The company's fabless model inherently requires lower capital intensity than integrated device manufacturers, allowing it to generate positive operating cash flow without substantial fixed asset investments, supporting capital-light growth.

Balance Sheet And Financial Health

Solomon Systech maintains a robust balance sheet with HKD 104.2 million in cash and equivalents against minimal total debt of HKD 3.3 million, resulting in a net cash position. This provides significant financial flexibility and a strong liquidity buffer to navigate market cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

The company did not pay a dividend, opting to retain earnings for reinvestment into its business. Growth is likely driven by demand for its specialized display ICs in smart devices and industrial applications, though specific historical growth rates are not provided in the data for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.17 billion, the market assigns a valuation that implies expectations for future growth and profitability in its niche semiconductor segments. The beta of 0.864 suggests the stock is perceived as slightly less volatile than the broader market.

Strategic Advantages And Outlook

The company's key advantage is its specialized focus on display driver ICs for diverse applications, leveraging a fabless model for cost efficiency. Its outlook is tied to trends in display technology adoption across consumer and industrial electronics, though it operates in a competitive and cyclical industry requiring continuous innovation.

Sources

Company DescriptionProvided 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