investorscraft@gmail.com

Intrinsic ValueTech Semiconductors Co., Ltd. (300046.SZ)

Previous Close$37.30
Intrinsic Value
Upside potential
Previous Close
$37.30

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

Tech Semiconductors Co., Ltd. operates as a specialized manufacturer within China's semiconductor sector, focusing on the development, production, and sale of power thyristors and modules. The company's core revenue model is derived from the manufacturing and distribution of high-power semiconductor components, including thyristors, modules, and associated heat sinks, which are critical for controlling electrical power in industrial applications. This positions the firm within the essential power electronics segment of the broader technology industry, serving as a key supplier for infrastructure and heavy industry. Its market position is that of a domestic specialist with a long operational history, having been founded in 1966, which provides a foundation of manufacturing experience. The company's focus on a specific niche, rather than competing in mass-market microchips, allows it to cultivate deep expertise and maintain relevance in China's industrial supply chain. Its operations are concentrated within China, catering to the domestic demand for robust and reliable power management solutions required by the nation's extensive manufacturing and energy sectors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 354.1 million, achieving a net income of CNY 25.3 million. This translates to a net profit margin of approximately 7.1%, indicating the company's ability to convert a moderate portion of its top-line sales into bottom-line earnings. Operating cash flow was a robust CNY 83.9 million, significantly exceeding net income and capital expenditures of CNY 15.7 million, which points to strong cash generation efficiency from its core operations and prudent investment in maintaining its productive capacity.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.11. The substantial operating cash flow, which is over three times the reported net income, underscores high-quality earnings that are fully backed by cash. This strong cash generation, relative to its capital investment needs, suggests the business model is not heavily capital-intensive and is capable of funding its growth and obligations internally without excessive reliance on external financing.

Balance Sheet And Financial Health

Tech Semiconductors maintains an exceptionally strong balance sheet, characterized by a significant cash and equivalents position of CNY 548.2 million. This is juxtaposed against minimal total debt of just CNY 1.7 million, resulting in a net cash position that provides immense financial flexibility and a very low risk profile. This conservative financial structure affords the company ample liquidity to navigate market cycles and pursue strategic opportunities without financial distress.

Growth Trends And Dividend Policy

The company exhibits a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.145. This dividend exceeds the diluted EPS, indicating a payout ratio over 100%, which is likely supported by the strong cash position and historical retained earnings. This policy suggests a focus on returning capital to shareholders, potentially reflecting a mature growth profile within its specialized market niche.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.55 billion, the market valuation implies a significant premium relative to the company's current revenue and earnings. The price-to-sales multiple is notably high, while the beta of 0.94 indicates that the stock's volatility is closely aligned with the broader market. This valuation likely incorporates expectations for future growth or strategic importance within the domestic semiconductor supply chain.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-standing operational history, deep specialization in power semiconductors, and a fortress-like balance sheet. The outlook is intrinsically tied to domestic industrial demand in China and government policies supporting semiconductor self-sufficiency. Its financial resilience provides a buffer against economic downturns, but growth prospects depend on its ability to expand its product offerings or market share within a competitive and technologically evolving industry.

Sources

Company Filings (SZSE)Provided 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