investorscraft@gmail.com

Intrinsic ValueIngenic Semiconductor Co.,Ltd. (300223.SZ)

Previous Close$143.80
Intrinsic Value
Upside potential
Previous Close
$143.80

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

Ingenic Semiconductor operates as a specialized designer of microprocessor units and system-on-chip solutions, focusing primarily on embedded CPU technologies for various consumer and industrial applications. The company's core revenue model centers on the development and licensing of its proprietary XBurst CPU architecture, complemented by the sale of integrated circuit products. Its processors are deployed across a diverse range of end-markets including biometric identification systems, educational electronics, portable multimedia players, e-book readers, and tablet computing devices. Operating within China's competitive semiconductor landscape, Ingenic has established a niche position by targeting applications that require balanced performance and power efficiency rather than competing directly in the high-performance computing segment dominated by global giants. The company's strategic focus on indigenous innovation supports China's broader technology self-sufficiency goals while serving both domestic and international OEM customers. This positioning allows Ingenic to leverage its architectural expertise to create tailored solutions for specific vertical markets, differentiating itself through integration capabilities and cost-effective design. The firm's headquarters in Beijing places it within a key technology hub, facilitating collaboration with research institutions and access to engineering talent, which is critical for maintaining its technological edge in the rapidly evolving semiconductor industry.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Ingenic Semiconductor reported revenue of CNY 4.21 billion, with net income reaching CNY 366.20 million, translating to a net profit margin of approximately 8.7%. The company generated operating cash flow of CNY 363.45 million, while capital expenditures totaled CNY 113.11 million, indicating disciplined investment in maintaining its technological infrastructure. This financial performance reflects the company's ability to convert sales into cash while managing operational costs effectively in a competitive semiconductor design environment.

Earnings Power And Capital Efficiency

Ingenic demonstrated solid earnings power with diluted earnings per share of CNY 0.76, supported by efficient capital deployment. The company maintains a capital-light business model typical of fabless semiconductor designers, focusing its investments on research and development rather than manufacturing infrastructure. This approach allows for higher returns on invested capital compared to integrated device manufacturers, though it also creates dependency on third-party foundries for chip production, which can impact gross margins during industry capacity constraints.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 3.72 billion against minimal total debt of approximately CNY 13.62 million, resulting in a net cash position that provides significant financial flexibility. This strong liquidity position supports ongoing R&D initiatives and potential strategic investments without requiring external financing. The virtually debt-free capital structure reduces financial risk and positions the company to weather industry downturns or pursue growth opportunities as they emerge in the dynamic semiconductor sector.

Growth Trends And Dividend Policy

Ingenic has established a shareholder return policy, distributing a dividend of CNY 0.10 per share for the fiscal year, representing a payout ratio of approximately 13% of earnings. The company's growth trajectory is tied to the expansion of its target application markets, particularly in biometric identification and educational electronics within China. The balance between reinvesting profits for future growth and returning capital to shareholders reflects a mature approach to capital allocation, though the company's growth prospects remain subject to cyclical trends in the semiconductor industry and competitive pressures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 39.83 billion, the company trades at a price-to-earnings multiple that reflects market expectations for continued growth in China's semiconductor sector. The beta coefficient of 1.83 indicates higher volatility compared to the broader market, typical for technology stocks, particularly in the semiconductor segment. This valuation incorporates both the company's niche market position and the strategic importance of domestic semiconductor designers within China's technology ecosystem, while also accounting for execution risks in a capital-intensive industry.

Strategic Advantages And Outlook

Ingenic's primary strategic advantage lies in its specialized CPU architecture expertise and focus on power-efficient embedded applications, avoiding direct competition with larger semiconductor companies. The company benefits from China's push for technological self-reliance, though it faces challenges from global competition and potential trade restrictions. The outlook remains cautiously optimistic as demand for processors in biometrics, education, and portable devices continues to evolve, requiring ongoing innovation to maintain relevance in a rapidly advancing technological landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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