investorscraft@gmail.com

Intrinsic ValueMaxscend Microelectronics Company Limited (300782.SZ)

Previous Close$78.30
Intrinsic Value
Upside potential
Previous Close
$78.30

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

Maxscend Microelectronics operates as a specialized semiconductor company focused on the design, development, and marketing of communication radio frequency (RF) components and integrated circuits (ICs) for Internet of Things (IoT) applications. The company's core revenue model centers on selling these highly technical components to manufacturers in the consumer electronics, industrial automation, and smart device sectors. Positioned within China's rapidly expanding technology ecosystem, Maxscend leverages its expertise in RF technology to address the growing connectivity demands of modern IoT networks. The company's product portfolio serves critical functions in wireless communication protocols, enabling data transmission across various IoT endpoints. Operating from its Wuxi headquarters, Maxscend has established itself as a domestic player in China's strategic semiconductor industry, competing in a segment characterized by technical complexity and intense innovation cycles. The company's market position reflects the broader national priority to develop indigenous semiconductor capabilities while navigating global supply chain dynamics and technological sovereignty considerations.

Revenue Profitability And Efficiency

Maxscend generated revenue of CNY 4.49 billion for the period, achieving net income of CNY 401.8 million. The company's operating cash flow of CNY 80.3 million appears constrained relative to its revenue scale, while substantial capital expenditures of CNY 1.87 billion indicate significant ongoing investment in production capacity or technological infrastructure. This capital intensity suggests the company is prioritizing long-term capability development over short-term cash generation, which is characteristic of growth-phase semiconductor companies building manufacturing scale.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.75, reflecting moderate profitability given its revenue base. The substantial gap between operating cash flow and capital expenditures highlights the capital-intensive nature of semiconductor operations, particularly for companies expanding production capabilities. This dynamic indicates that Maxscend's current earnings power is being reinvested into capacity expansion rather than generating significant free cash flow, which aligns with growth-oriented strategies in the competitive semiconductor sector.

Balance Sheet And Financial Health

Maxscend maintains a cash position of CNY 1.41 billion against total debt of CNY 2.58 billion, indicating a leveraged balance sheet structure. The debt level suggests strategic borrowing to fund the company's significant capital expenditure program and technological development initiatives. This financial structure is common among semiconductor companies undertaking capacity expansion, though it introduces interest expense obligations that must be managed against future revenue growth and profitability targets.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with a dividend per share of CNY 0.102, representing a conservative payout ratio that prioritizes reinvestment into business expansion. This approach is consistent with growth-stage technology companies focusing on market capture and technological advancement. The balance between returning capital to shareholders and funding growth initiatives reflects management's strategic emphasis on long-term value creation through market position strengthening rather than immediate income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 42.87 billion, the market appears to be pricing in significant future growth expectations relative to current financial metrics. The beta of 1.436 indicates higher volatility than the broader market, reflecting investor perception of the company's exposure to technology sector cycles and semiconductor industry dynamics. This valuation suggests market confidence in Maxscend's ability to capitalize on China's semiconductor development initiatives and IoT market expansion.

Strategic Advantages And Outlook

Maxscend's strategic position within China's semiconductor ecosystem provides advantages through domestic market access and potential policy support. The company's focus on RF components and IoT ICs aligns with global connectivity trends and China's technological self-sufficiency goals. Key challenges include navigating intense competition, managing capital intensity, and achieving scale efficiencies. The outlook depends on successful execution of capacity expansion and technology roadmap delivery within the evolving global semiconductor landscape.

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