investorscraft@gmail.com

Intrinsic ValueShenzhen Goodix Technology Co., Ltd. (603160.SS)

Previous Close$80.80
Intrinsic Value
Upside potential
Previous Close
$80.80

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

Shenzhen Goodix Technology is a leading fabless semiconductor company specializing in integrated hardware and software solutions for biometric authentication, human-machine interface, and connectivity. Its core revenue model is based on the design and sale of proprietary integrated circuits, including fingerprint sensors, touch controllers, and Bluetooth SoC chips, primarily to major smartphone manufacturers and IoT device makers. Operating in the highly competitive global semiconductor sector, the company leverages its R&D capabilities to develop advanced products like in-display fingerprint sensors, which are critical components in modern mobile devices. Goodix has established a strong market position by securing design wins with a prestigious global client roster, including Huawei, Samsung, Xiaomi, and OPPO, making it a key supplier in the Android ecosystem. This deep integration with top-tier brands provides a stable demand base and underscores its technological relevance in the consumer electronics and automotive electronics supply chains, though it remains exposed to the cyclicality of the smartphone market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 4.37 billion, demonstrating its ability to monetize its semiconductor IP. Net income reached CNY 603.7 million, reflecting a healthy conversion of sales to bottom-line profitability. Strong operating cash flow of CNY 1.07 billion significantly exceeded net income, indicating high-quality earnings and efficient management of working capital.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of CNY 1.32. Its capital efficiency is highlighted by substantial operating cash flow generation, which comfortably funds its strategic capital expenditures of CNY -230.8 million. This model allows for reinvestment in next-generation technologies while maintaining financial flexibility.

Balance Sheet And Financial Health

Goodix maintains a very strong balance sheet characterized by a large cash position of CNY 3.48 billion and minimal total debt of CNY 440.3 million. This results in a significant net cash position, providing a formidable buffer against market downturns and ample resources for strategic initiatives like R&D and potential acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.394. Its growth is tied to the adoption of its biometric and connectivity solutions across expanding end markets, including IoT and automotive electronics, alongside its established mobile business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 36.8 billion, the market assigns a significant premium, reflecting expectations for continued innovation and market share gains in specialized semiconductor segments. A beta of 0.45 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Goodix's key advantages include its deep R&D expertise, strong IP portfolio, and entrenched relationships with leading global device manufacturers. The strategic outlook is focused on expanding beyond mobile into high-growth areas like automotive and IoT, leveraging its core technologies to diversify revenue streams and drive long-term value creation.

Sources

Company DescriptionPublic 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