investorscraft@gmail.com

Intrinsic ValueAllwinnertech Technology Co.,Ltd. (300458.SZ)

Previous Close$46.05
Intrinsic Value
Upside potential
Previous Close
$46.05

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

Allwinner Technology operates as a specialized semiconductor company focused on designing intelligent application processor system-on-chips (SoCs), analog components, and wireless connectivity integrated circuits. The company serves diverse technology markets including smart hardware, tablets, smart home ecosystems, connected automotive systems, robotics, virtual reality platforms, and OTT TV boxes. Its core revenue model involves developing proprietary chip architectures and licensing semiconductor intellectual property to manufacturers across consumer electronics and industrial IoT segments. Allwinner maintains a strategic position within China's semiconductor supply chain, targeting cost-sensitive consumer markets with integrated solutions that combine processing power with power management and connectivity. The company competes in the highly fragmented application processor market by offering balanced performance-to-price ratios for mid-range devices, particularly in Android-based tablets and smart home controllers. Its market positioning leverages China's manufacturing ecosystem while facing intense competition from global semiconductor giants and domestic rivals specializing in similar consumer electronics applications.

Revenue Profitability And Efficiency

For FY 2024, Allwinner Technology reported revenue of CNY 2.29 billion with net income of CNY 166.7 million, reflecting a net margin of approximately 7.3%. The company generated operating cash flow of CNY 196.4 million against capital expenditures of CNY 120.2 million, indicating positive free cash flow generation. This operational efficiency suggests effective working capital management despite the capital-intensive nature of semiconductor design and development activities in a competitive market environment.

Earnings Power And Capital Efficiency

The company demonstrated diluted earnings per share of CNY 0.20 for the fiscal year, with operating cash flow conversion relative to net income appearing reasonable. The capital expenditure intensity reflects ongoing investments in research and development necessary to maintain technological competitiveness in the rapidly evolving semiconductor industry. Allwinner's ability to generate positive earnings and cash flow indicates sustainable operational capabilities within its target market segments.

Balance Sheet And Financial Health

Allwinner maintains a strong liquidity position with cash and equivalents of CNY 1.74 billion against total debt of approximately CNY 105.5 million, resulting in a robust net cash position. This conservative capital structure provides significant financial flexibility to navigate industry cycles and fund strategic initiatives. The minimal debt burden reduces financial risk and supports the company's ability to withstand potential market volatility or temporary demand fluctuations.

Growth Trends And Dividend Policy

The company implemented a dividend distribution of CNY 0.19 per share, representing a substantial payout relative to its earnings per share. This dividend policy suggests management's confidence in sustainable cash generation and commitment to shareholder returns. Future growth prospects will depend on the company's ability to expand its product portfolio and capture market share in emerging application areas such as automotive electronics and advanced IoT solutions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 39.9 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth in China's semiconductor sector. The beta of 0.308 indicates lower volatility compared to the broader market, potentially suggesting investor perception of defensive characteristics or specific growth catalysts unique to the company's positioning within the technology supply chain.

Strategic Advantages And Outlook

Allwinner's strategic advantages include its established presence in China's semiconductor ecosystem and diversified application portfolio across consumer electronics segments. The outlook will depend on the company's ability to innovate in competitive processor markets while navigating global semiconductor supply chain dynamics. Success will require continuous technological advancement and effective penetration of higher-margin application segments beyond traditional consumer markets.

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