investorscraft@gmail.com

Intrinsic ValueSG Micro Corp (300661.SZ)

Previous Close$76.14
Intrinsic Value
Upside potential
Previous Close
$76.14

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

SG Micro Corp operates as a specialized analog integrated circuit designer and supplier, focusing on the domestic Chinese semiconductor market. The company develops a comprehensive portfolio of analog ICs including amplifiers, power management solutions, data converters, and interface products that serve as critical components across multiple electronic systems. Its revenue model is built on designing proprietary semiconductor solutions and marketing them to manufacturers in key end markets, creating a business dependent on both technological innovation and strong customer relationships in a competitive sector. SG Micro has established itself as a domestic champion in China's analog semiconductor industry, which is characterized by intense competition from global giants but also benefits from government support for local chip production. The company strategically targets high-growth application areas such as wireless communications, consumer electronics, automotive systems, and industrial automation, positioning itself as a solutions provider rather than just a component supplier. This market positioning allows SG Micro to capture value across the electronics supply chain while navigating the complex dynamics of China's technology independence initiatives and global semiconductor trade tensions.

Revenue Profitability And Efficiency

SG Micro demonstrated solid financial performance with revenue of CNY 3.35 billion and net income of CNY 500 million for the period. The company maintained healthy profitability metrics, achieving a net margin of approximately 15%. Operating cash flow generation was robust at CNY 549 million, significantly exceeding capital expenditures of CNY 240 million, indicating efficient conversion of earnings into cash. This operational efficiency supports the company's ability to fund research and development while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company exhibited strong earnings power with diluted EPS of CNY 1.06, reflecting effective monetization of its analog IC portfolio. Operating cash flow substantially exceeded net income, suggesting high-quality earnings with minimal non-cash adjustments. The significant gap between operating cash flow and capital expenditures indicates the capital-light nature of the fabless semiconductor model, allowing for efficient deployment of resources toward high-return activities like product development and market expansion.

Balance Sheet And Financial Health

SG Micro maintains a conservative financial structure with cash and equivalents of CNY 815 million against total debt of CNY 105 million, resulting in a net cash position. This strong liquidity profile provides substantial buffer against market volatility and funds strategic initiatives. The minimal debt level reflects a disciplined approach to financial management, prioritizing organic growth over leveraged expansion in the cyclical semiconductor industry.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.15 per share while retaining significant earnings for reinvestment. This balanced approach supports both current income for investors and funding for future growth initiatives in analog semiconductor development. The retention of substantial operating cash flow after dividends and capital expenditures indicates capacity for continued investment in product innovation and market expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 48.7 billion, the company trades at a premium valuation multiple relative to current earnings, reflecting investor expectations for future growth in China's semiconductor sector. The beta of 0.55 suggests lower volatility compared to the broader market, potentially indicating perceived stability in the company's business model despite operating in a cyclical industry. Market pricing appears to incorporate expectations for continued success in domestic market penetration.

Strategic Advantages And Outlook

SG Micro's strategic position as a domestic analog IC provider in China offers advantages through local market knowledge and potential government support for semiconductor independence. The company's diverse product portfolio across multiple end markets provides revenue stability. Key challenges include navigating global semiconductor competition and technology advancement pressures. The outlook remains tied to China's broader technology development goals and the company's ability to maintain technological competitiveness against international rivals.

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