investorscraft@gmail.com

Intrinsic ValueApplied Materials, Inc. (4336.HK)

Previous CloseHK$1,620.00
Intrinsic Value
Upside potential
Previous Close
HK$1,620.00

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

Applied Materials, Inc. is a foundational technology enterprise operating at the core of the global semiconductor and advanced display manufacturing ecosystems. The company generates revenue through the sale and service of highly sophisticated fabrication equipment, complemented by a comprehensive suite of high-margin services and proprietary software solutions. Its operations are strategically segmented into Semiconductor Systems, Applied Global Services, and Display and Adjacent Markets, catering to a diverse global clientele of leading chip foundries and panel producers. As a pivotal enabler of Moore's Law, the company holds a dominant market position in critical process technologies including deposition, etching, and inspection, making it an indispensable partner for manufacturers pushing the boundaries of miniaturization and performance. This entrenched role within complex, capital-intensive supply chains provides significant competitive advantages and creates high barriers to entry, solidifying its status as a key bellwether for capital expenditure cycles in the electronics industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 27.18 billion, demonstrating its critical role in the semiconductor equipment market. Net income reached HKD 7.18 billion, reflecting strong operational execution and pricing power. The generation of HKD 8.68 billion in operating cash flow significantly exceeded capital expenditures, highlighting excellent cash conversion efficiency and a asset-light service model that supports high returns.

Earnings Power And Capital Efficiency

The company exhibits formidable earnings power, with a diluted EPS of HKD 8.61. Strong operating cash flow of HKD 8.68 billion, which is over 1.2x net income, indicates high-quality earnings. Capital expenditures of HKD 1.19 billion are disciplined relative to cash generation, pointing to capital-efficient operations and a focus on high-return investments in R&D and service infrastructure.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 8.02 billion providing a substantial buffer. Total debt of HKD 6.61 billion is manageable, resulting in a conservative net cash position. This financial structure provides significant flexibility to navigate industry cycles, pursue strategic investments, and return capital to shareholders.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a substantial dividend per share of HKD 13.50. This payout is supported by strong and stable cash flows from its equipment and services portfolio. Growth is intrinsically linked to global semiconductor capital expenditure trends, with its diverse segment exposure providing some insulation against volatility in individual end markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.29 trillion, the market valuation reflects the company's scale and critical industry position. A beta of 1.76 indicates higher volatility than the broader market, which is typical for semiconductor equipment stocks due to their cyclical nature and sensitivity to global tech investment cycles.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its deep technological IP, long-term customer relationships, and comprehensive product portfolio that spans the entire chip fabrication process. The outlook remains tied to the long-term secular demand for more powerful and efficient semiconductors, though near-term performance will be influenced by the timing of customer investment cycles and global economic conditions.

Sources

Company DescriptionProvided Financial 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