investorscraft@gmail.com

Intrinsic ValueZhuhai Aerospace Microchips Science & Technology Co., Ltd. Class A (300053.SZ)

Previous Close$22.95
Intrinsic Value
Upside potential
Previous Close
$22.95

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

Zhuhai Aerospace Microchips Science & Technology operates as a specialized semiconductor company focused on the aerospace and defense sectors in China. The company's core revenue model centers on developing and selling high-reliability electronic chips and integrated systems specifically engineered for space applications, including satellite constellations and aerospace control systems. Its product portfolio encompasses sophisticated System on Chips (SoCs), advanced System in Package modules, and specialized testing equipment like EMBC and ATE systems, positioning the firm within the niche but critical aerospace electronics supply chain. The company has strategically expanded into complementary areas including big data platforms for satellite operations, intelligent surveying solutions, and artificial intelligence chips tailored for image processing and facial recognition applications. This diversification reflects an effort to leverage its core semiconductor expertise across adjacent government and industrial markets while maintaining its foundational focus on aerospace-grade electronics requiring extreme reliability and performance specifications. Within China's technology landscape, the company occupies a specialized position serving national strategic priorities in space infrastructure and technological self-sufficiency, competing with both state-owned enterprises and private technology firms in the rapidly modernizing aerospace and defense electronics sector.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 212 million for the period, while recording a significant net loss of CNY -294 million. This substantial loss relative to revenue indicates considerable operational challenges and cost pressures within its specialized semiconductor development activities. Despite the negative bottom line, the company generated positive operating cash flow of CNY 109 million, suggesting some underlying cash generation capability from its core operations that is being overshadowed by heavy investment expenditures.

Earnings Power And Capital Efficiency

The diluted earnings per share of -CNY 0.42 reflects the company's current lack of earnings power amid substantial development costs characteristic of aerospace semiconductor design. Capital expenditures of CNY -113 million demonstrate significant ongoing investment in specialized manufacturing and R&D infrastructure. The gap between operating cash flow and capital expenditures indicates the capital-intensive nature of maintaining technological competitiveness in this advanced semiconductor segment.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 135 million against total debt of CNY 204 million, indicating a leveraged balance sheet structure. The debt-to-cash ratio suggests potential liquidity constraints, though the exact terms and maturity profile of the debt obligations are not detailed in the available data. The financial structure appears geared toward funding long-term research and development initiatives in the capital-intensive aerospace semiconductor domain.

Growth Trends And Dividend Policy

With a dividend per share of zero, the company retains all capital to fund its growth initiatives and navigate current operational challenges. The financial results suggest the company is in an investment-intensive phase typical of specialized technology developers, prioritizing R&D and market expansion over shareholder returns. The growth trajectory appears focused on technological advancement and positioning within China's strategic aerospace supply chain rather than near-term profitability.

Valuation And Market Expectations

The market capitalization of approximately CNY 9.5 billion reflects investor expectations for future growth in China's strategic aerospace and semiconductor sectors. The low beta of 0.152 suggests the stock exhibits lower volatility relative to the broader market, potentially indicating its perception as a strategic holding with government-backed growth prospects. This valuation appears to factor in long-term potential rather than current financial performance.

Strategic Advantages And Outlook

The company's strategic position within China's aerospace supply chain represents its primary advantage, aligned with national priorities for technological self-sufficiency. The outlook depends heavily on continued government support and successful commercialization of its specialized semiconductor products. Challenges include managing development costs and achieving scale in niche markets, while opportunities lie in China's expanding space infrastructure investments and import substitution initiatives in critical technologies.

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