investorscraft@gmail.com

Intrinsic ValueChangsha Jingjia Microelectronics Co., Ltd. (300474.SZ)

Previous Close$74.28
Intrinsic Value
Upside potential
Previous Close
$74.28

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

Changsha Jingjia Microelectronics operates as a specialized semiconductor company focused on designing, manufacturing, and selling graphics processing products and small-sized specialized radar systems. The company's core revenue model centers on developing proprietary graphics processing chips and modules, alongside microwave RF and signal processing components, primarily serving specialized industrial and potentially defense-related applications. Operating within China's competitive semiconductor sector, Jingjia Microelectronics occupies a niche position by combining graphics processing capabilities with radar technology, creating integrated solutions for specialized markets. The company's strategic focus on domestic technological development aligns with China's broader semiconductor independence initiatives, though it operates in a segment distinct from mainstream consumer graphics processors. This dual-product approach positions the firm to address specific technological requirements in specialized equipment markets where integrated graphics and sensing capabilities are valued. Founded in 2006 and based in Changsha, the company has established itself as a domestic player in China's evolving semiconductor ecosystem, leveraging its technical expertise to serve applications requiring specialized processing and radar integration.

Revenue Profitability And Efficiency

The company reported revenue of CNY 466 million for FY 2024, accompanied by a net loss of CNY 165 million, reflecting challenging operating conditions. Despite the negative bottom line, Jingjia Microelectronics generated positive operating cash flow of CNY 62 million, indicating some operational cash generation capability. However, significant capital expenditures of CNY 210 million suggest ongoing investment in production capacity or research and development activities, which contributed to the overall negative earnings performance during the period.

Earnings Power And Capital Efficiency

Jingjia Microelectronics demonstrated weakened earnings power with a diluted EPS of -CNY 0.35, indicating current operational challenges in translating revenue into profitability. The substantial capital expenditure program, which exceeded operating cash flow by approximately CNY 148 million, reflects aggressive investment in long-term assets. This investment strategy suggests the company is prioritizing future growth capabilities over near-term profitability, though the efficiency of these capital allocations will depend on their ability to generate future returns.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 4.27 billion, providing substantial financial flexibility. With minimal total debt of approximately CNY 84 million, Jingjia Microelectronics operates with a conservative leverage profile. This robust cash position relative to both debt obligations and operating scale indicates significant financial resilience, allowing the company to weather current profitability challenges while continuing strategic investments.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.06 per share, suggesting commitment to shareholder returns. The significant capital expenditure program indicates an active growth strategy, though current revenue levels and negative earnings reflect transitional challenges. The balance between returning capital to shareholders and funding growth initiatives will be critical for long-term value creation as the company navigates its development phase.

Valuation And Market Expectations

With a market capitalization of approximately CNY 41.5 billion, the company trades at a significant premium to current revenue, reflecting market expectations for future growth and potential profitability improvement. The low beta of 0.282 suggests the stock exhibits lower volatility relative to the broader market, potentially indicating investor perception of specialized, less cyclical business characteristics. The valuation appears to incorporate expectations for successful execution of the company's strategic investments and market positioning.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized expertise in integrated graphics and radar technologies, serving niche markets with limited competition. Its strong balance sheet provides runway to navigate current challenges while pursuing growth opportunities. The outlook depends on successfully commercializing its technology investments and achieving scale efficiencies. Alignment with China's semiconductor development priorities may provide additional tailwinds, though execution risk remains elevated given current profitability challenges.

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