investorscraft@gmail.com

Intrinsic ValueXi'an Peri Power Semiconductor Converting Technology Co.,Ltd. (300831.SZ)

Previous Close$13.34
Intrinsic Value
Upside potential
Previous Close
$13.34

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

Xi'an Peri Power Semiconductor Converting Technology operates as a specialized semiconductor company focused on power conversion technologies. The company engages in the design, development, production, and servicing of power semiconductor discrete devices, power electronic converters, and specialized testing equipment. Its product portfolio includes high-power thyristors, rectifiers, IGBT modules, and heat sinks, serving industrial power management applications. As a subsidiary of Xi'an Power Electronics Technology Research Institute, the company leverages technical expertise to address specific power conversion challenges across various industrial sectors. The firm occupies a niche position within China's semiconductor ecosystem, focusing on medium-to-high power applications rather than consumer electronics. This specialization allows it to serve demanding industrial clients requiring robust power management solutions. The company's integration from device manufacturing to converter systems provides competitive advantages in custom power solutions. Its research institute backing supports ongoing technological development in a capital-intensive industry characterized by rapid innovation cycles and stringent performance requirements.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 192 million for the period, demonstrating a focused operational scale within its specialized market segment. Net income reached CNY 56.8 million, indicating strong profitability with a net margin of approximately 29.6%. However, operating cash flow was minimal at CNY 1.1 million, while capital expenditures of CNY -11.2 million suggest ongoing investment in production capabilities. The significant disparity between net income and operating cash flow warrants further analysis of working capital management and non-cash items affecting profitability metrics.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.18, reflecting the company's earnings capacity relative to its 320 million outstanding shares. The capital expenditure intensity relative to revenue suggests the company maintains substantial investment in manufacturing infrastructure. The relationship between operating cash flow and capital expenditures indicates potential challenges in converting accounting profits into operational cash generation, which may reflect the capital-intensive nature of semiconductor manufacturing and possible timing differences in revenue recognition.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 381.4 million, significantly exceeding its total debt of CNY 16.5 million. This conservative financial structure provides substantial financial flexibility and indicates low leverage risk. The strong cash position relative to the company's operational scale suggests either recent capital raising activities or conservative financial management practices, potentially supporting future investment opportunities without requiring external financing.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.0478 per share during the period. This represents a payout ratio of approximately 26.6% based on diluted EPS, indicating a commitment to shareholder returns while retaining earnings for reinvestment. The dividend yield and growth trajectory would require comparative analysis with historical performance and industry benchmarks to assess sustainability and growth orientation relative to peer companies in the semiconductor sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.65 billion, the company trades at a price-to-earnings ratio of around 82 based on current earnings. This elevated multiple suggests market expectations for significant future growth or premium valuation for its specialized technological capabilities. The beta of 0.619 indicates lower volatility than the broader market, potentially reflecting the company's niche positioning and specific industrial client base rather than consumer market exposure.

Strategic Advantages And Outlook

The company's strategic position benefits from its research institute affiliation, providing technological depth in power semiconductor applications. Its focus on industrial power conversion rather than mass-market semiconductors creates differentiation in China's competitive semiconductor landscape. The outlook depends on industrial investment cycles, energy efficiency demands, and domestic semiconductor policy support. The company's specialized expertise positions it to benefit from electrification trends but faces competition from larger semiconductor manufacturers expanding into power applications.

Sources

Company financial reportsStock exchange disclosures

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