investorscraft@gmail.com

Intrinsic ValueBeken Corporation (603068.SS)

Previous Close$39.11
Intrinsic Value
Upside potential
Previous Close
$39.11

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

Beken Corporation operates as a fabless semiconductor design house, specializing in the development of high-performance, low-power wireless integrated circuits. Its core revenue model is derived from the design and licensing of its ICs for a diverse range of wireless applications, including data transmission, audio, video, and satellite navigation. The company serves the burgeoning Internet of Things (IoT) and Internet of Vehicles (IoV) ecosystems, positioning its products as essential components in smart home devices, consumer electronics, and automotive systems. Beken competes in the highly competitive global semiconductor sector by focusing on integrated solutions that offer power efficiency and reliability, aiming to capture market share within China's strategic push for semiconductor self-sufficiency and technological innovation.

Revenue Profitability And Efficiency

The company reported revenue of CNY 827.8 million for the period. However, operational performance was challenged, resulting in a net loss of CNY 24.7 million and negative diluted EPS of CNY 0.16. This was accompanied by negative operating cash flow of CNY 105.6 million, indicating significant pressure on cash generation from core business activities during the fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss. Capital expenditures of CNY 46.3 million reflect ongoing investments to maintain technological competitiveness. The negative cash flow from operations suggests that internal capital generation is insufficient to fund these investments, potentially relying on existing cash reserves or external financing.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 945.0 million, providing a substantial buffer against current operational losses. Total debt is a manageable CNY 111.0 million, indicating a low leverage profile and significant financial flexibility to navigate the present challenging period.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend payment of CNY 0.05 per share, signaling a commitment to shareholder returns. The top-line revenue figure provides a base for potential recovery, though current trends reflect a period of investment and adjustment within the competitive semiconductor cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.59 billion, the market valuation implies expectations for a future recovery and growth beyond the current loss-making period. A beta of 0.844 suggests the stock is perceived as slightly less volatile than the broader market, potentially reflecting its established market position.

Strategic Advantages And Outlook

Beken's strategic advantage lies in its focus on low-power wireless connectivity for high-growth IoT applications. Its fabless model allows for capital-light operation and agility. The outlook hinges on its ability to monetize its design portfolio and return to profitability amidst intense industry competition and cyclical demand.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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