investorscraft@gmail.com

Intrinsic ValueShanghai Sinyang Semiconductor Materials Co., Ltd. (300236.SZ)

Previous Close$77.89
Intrinsic Value
Upside potential
Previous Close
$77.89

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 Sinyang Semiconductor Materials operates as a specialized supplier within China's semiconductor ecosystem, focusing on critical electronic materials and surface treatment equipment essential for chip manufacturing. The company's core revenue model derives from the development, production, and sale of electroplating and deflashing chemicals, alongside sophisticated wet process equipment like high-speed plating lines and wafer-level processing benches. This dual-product strategy positions Sinyang at the intersection of materials science and equipment engineering, serving the demanding requirements of semiconductor fabrication and advanced packaging. Its portfolio also extends to ultra-pure chemicals for wafer processing and specialized materials for the aerospace electronics sector, indicating a focus on high-purity, high-reliability applications. Operating from its Shanghai base since 1999, the company has established itself as a domestic player in a market historically dominated by international giants, leveraging local supply chain advantages and China's push for semiconductor self-sufficiency. Its market position is that of a niche specialist, providing essential consumables and tools that enable the precise surface treatments and cleaning processes vital for semiconductor yield and performance.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.48 billion, achieving a net income of CNY 175.7 million. This translates to a net profit margin of roughly 11.9%, indicating reasonable profitability within its capital-intensive sector. Operating cash flow was robust at CNY 224.7 million, comfortably covering capital expenditures of CNY 209.5 million, which suggests the company is funding its growth investments from its core operations.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.57. The positive operating cash flow, which exceeded net income, points to healthy cash conversion from its earnings. The significant capital expenditure relative to its market capitalization underscores a commitment to reinvesting in production capacity and technological capabilities, which is typical for a materials and equipment supplier aiming to keep pace with industry advancements.

Balance Sheet And Financial Health

Sinyang maintains a strong liquidity position with cash and equivalents of CNY 709.1 million. Total debt stands at CNY 325.7 million, resulting in a conservative net cash position. This low leverage provides significant financial flexibility to navigate industry cycles and pursue strategic investments without undue strain on its balance sheet, reflecting a prudent approach to financial management.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend per share of CNY 0.26. This represents a payout ratio of approximately 45.6% of its diluted EPS, indicating a commitment to returning capital to shareholders while retaining sufficient earnings to fund future growth initiatives. The balance between dividends and reinvestment aligns with its stage of development within the expanding semiconductor materials market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.6 billion, the company trades at a price-to-earnings multiple derived from its current earnings. A notably low beta of 0.17 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect its niche positioning and specific growth drivers within the semiconductor supply chain, distinct from pure-play chip designers or manufacturers.

Strategic Advantages And Outlook

Sinyang's strategic advantage lies in its integrated model of supplying both chemicals and equipment, creating stickier customer relationships within China's semiconductor industry. Its focus on critical, process-enabling materials aligns with national priorities for supply chain security. The outlook is tied to the long-term growth of China's semiconductor capacity expansion, though it remains subject to the cyclicality of capital spending within the global chip sector.

Sources

Company DescriptionFinancial Data Provided

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