investorscraft@gmail.com

Intrinsic ValueJilin Sino-Microelectronics Co., Ltd. (600360.SS)

Previous Close$8.70
Intrinsic Value
Upside potential
Previous Close
$8.70

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

Jilin Sino-Microelectronics Co., Ltd. operates as a specialized semiconductor manufacturer, focusing on the design, development, and production of discrete power devices and modules. Its core revenue model is derived from the sale of a diverse portfolio including bipolar transistors, insulated gate bipolar transistors (IGBTs), Schottky diodes, and intelligent power modules. The company serves a broad industrial and consumer electronics clientele, both domestically in China and internationally, by providing essential components for power management and conversion applications. Founded in 1965, it maintains an integrated operational structure that encompasses in-house chip processing, packaging, testing, and marketing, positioning it as a vertically-oriented player in the competitive semiconductor sector. While not a market leader in advanced logic, it has carved out a stable niche in the discrete and power semiconductor market, leveraging its long-standing manufacturing experience to serve cost-sensitive and reliability-focused applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.06 billion for the period. Profitability was modest, with net income of CNY 127.7 million, translating to a net margin of approximately 6.2%. Operating cash flow was positive at CNY 204 million, though this was significantly offset by capital expenditures of CNY 234.5 million, indicating ongoing investment in its production capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.13, reflecting the company's current earnings power. The substantial capital expenditure, which exceeded operating cash flow, suggests a period of heavy investment, likely aimed at expanding capacity or upgrading technology. This investment cycle is critical for maintaining competitiveness but pressures near-term free cash flow generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 593.9 million against total debt of CNY 1.14 billion. This indicates a leveraged financial structure, which is common for capital-intensive manufacturing firms. The company's beta of 0.347 suggests its stock has historically been less volatile than the broader market, potentially reflecting its established niche.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.04. The significant capital expenditure points to a strategy focused on growth and modernization of its semiconductor fabrication and packaging operations, aiming to capture future demand in the electronics supply chain.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.16 billion, the market values the company at roughly 4.0 times its annual revenue. This valuation multiple reflects its position as a smaller, specialized player in the global semiconductor industry, with expectations tied to its execution within the competitive Chinese market.

Strategic Advantages And Outlook

The company's strategic advantages include its vertical integration and decades of experience in discrete semiconductors. Its outlook is tied to the broader demand for power management components in industrial and consumer applications, though it faces intense competition and the cyclical nature of the semiconductor industry. Success depends on effectively deploying its recent investments.

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