investorscraft@gmail.com

Intrinsic ValueCETC Chips Technology Inc. (600877.SS)

Previous Close$21.84
Intrinsic Value
Upside potential
Previous Close
$21.84

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

CETC Chips Technology Inc. is a specialized semiconductor company operating within China's strategic technology sector, focusing on the design, R&D, and manufacturing of silicon-based analog chips and application products. Its core revenue model is driven by the sale of a diverse portfolio of integrated circuits, including RF amplifiers, switches, frequency synthesizers, and transceivers for wireless communications, alongside products for satellite navigation, IoT, green energy, automotive electronics, and smart home applications. The company leverages its affiliation with China Electronics Technology Group Corporation (CETC) to secure a position in domestic supply chains, particularly for infrastructure and industrial applications requiring specialized, locally-sourced components. Its market positioning is that of a niche domestic supplier catering to growing demand in telecommunications, new energy vehicles, and national security-sensitive electronics, though it operates in a highly competitive global semiconductor landscape dominated by larger international firms.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.04 billion for the period, achieving a net income of CNY 68.7 million. This resulted in a net profit margin of approximately 6.6%. Operating cash flow was negative at CNY -57.0 million, which, combined with capital expenditures of CNY -59.3 million, indicates significant cash outflows for investing activities during this fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.06, reflecting modest earnings power relative to the share count. The negative operating cash flow suggests that current operations are not generating sufficient cash, potentially due to working capital investments or other operational factors, which impacts the assessment of capital efficiency for this period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 823.4 million, significantly outweighing total debt of CNY 66.7 million. This low leverage and substantial cash reserve provide a robust financial cushion and indicate a very healthy, conservative financial structure with minimal solvency risk.

Growth Trends And Dividend Policy

The company did not pay a dividend, retaining all earnings, which is typical for a technology firm focused on reinvesting for growth. Specific historical growth rates are not provided, but the company's focus on analog semiconductors for high-growth areas like IoT and automotive suggests a strategic alignment with expanding end markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.1 billion, the market assigns a significant premium to the company's current earnings, reflecting high growth expectations embedded in its valuation. A beta of 1.087 indicates stock volatility that is slightly above the broader market average.

Strategic Advantages And Outlook

Key strategic advantages include its affiliation with the state-backed CETC group, providing potential access to government projects and a diverse product portfolio targeting several growing technology segments. The outlook is tied to China's push for semiconductor self-sufficiency and demand in its core end markets, though it faces intense competition and technological challenges.

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