investorscraft@gmail.com

Intrinsic ValueShanghai Belling Co., Ltd. (600171.SS)

Previous Close$32.85
Intrinsic Value
Upside potential
Previous Close
$32.85

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

Shanghai Belling operates as a specialized integrated circuit designer and manufacturer focused on China's domestic semiconductor market. The company develops and produces a diverse portfolio of analog and mixed-signal ICs including power management solutions, AC/DC converters, electric energy metering circuits, and LED driver ICs. Its product range extends to interface circuits, ADC converters, microcontrollers, EEPROM memory, MOSFET devices, and specialized circuits for smoke detection and isolation applications. Operating within China's strategic semiconductor sector, Shanghai Belling positions itself as a domestic supplier addressing the nation's push for technological self-sufficiency. The company serves various industrial and consumer electronics segments, leveraging its established presence since 1998 to maintain relationships with Chinese manufacturers seeking reliable local IC alternatives. Its market position reflects the growing importance of domestic semiconductor capabilities amid global supply chain considerations and China's focus on technological independence.

Revenue Profitability And Efficiency

The company generated CNY 2.82 billion in revenue with net income of CNY 395.5 million, achieving a healthy net margin of approximately 14%. Operating cash flow of CNY 93.6 million indicates solid cash generation, though capital expenditures of CNY 27.2 million suggest moderate reinvestment levels relative to operational scale.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.56, Shanghai Belling demonstrates respectable earnings power within the competitive semiconductor sector. The company maintains efficient capital allocation with modest debt levels, though operating cash flow coverage of investments could be strengthened for more aggressive expansion.

Balance Sheet And Financial Health

The balance sheet appears robust with CNY 1.17 billion in cash and equivalents against minimal total debt of CNY 31.6 million. This conservative financial structure provides significant liquidity and flexibility, supporting the company's ability to navigate semiconductor industry cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.17, representing a payout from current earnings. This balanced capital allocation strategy supports both investor returns and retained earnings for future growth initiatives in the evolving semiconductor landscape.

Valuation And Market Expectations

Trading at a market capitalization of CNY 27.6 billion, the company's valuation reflects investor expectations for continued growth in China's semiconductor sector. The beta of 1.11 indicates moderate sensitivity to market movements, typical for technology companies operating in cyclical industries.

Strategic Advantages And Outlook

Shanghai Belling benefits from China's strategic focus on semiconductor self-sufficiency and its established position in power management and analog ICs. The company's diverse product portfolio and domestic market focus position it to capitalize on supply chain localization trends, though it faces intense competition and technological evolution challenges.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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