investorscraft@gmail.com

Intrinsic ValueStarPower Semiconductor Ltd. (603290.SS)

Previous Close$110.62
Intrinsic Value
Upside potential
Previous Close
$110.62

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

StarPower Semiconductor Ltd. operates as a specialized manufacturer of power semiconductor components, serving global markets from its China headquarters. The company's core revenue model centers on the research, development, and sale of advanced power modules including IGBT, MOSFET, IPM, FRD, and emerging silicon carbide (SiC) technologies. These components form the critical infrastructure for power conversion and management across multiple high-growth sectors, positioning the company at the intersection of semiconductor technology and energy efficiency solutions. StarPower's market position leverages China's manufacturing capabilities while competing in the global power semiconductor landscape, where efficiency and reliability are paramount. The company serves diverse applications including energy vehicles, industrial inverters, renewable energy systems, and consumer appliances, demonstrating broad sector exposure. This diversified end-market approach mitigates concentration risk while capitalizing on the global transition toward electrification and energy-efficient technologies.

Revenue Profitability And Efficiency

The company generated CNY 3.39 billion in revenue with net income of CNY 507.7 million, reflecting a net margin of approximately 15%. Operating cash flow of CNY 962.6 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY -2.0 billion suggest substantial investment in capacity expansion or technological upgrades to support future growth initiatives.

Earnings Power And Capital Efficiency

StarPower demonstrates solid earnings power with diluted EPS of CNY 2.12. The substantial capital expenditure program, nearly four times operating cash flow, indicates aggressive investment in production capabilities and technology development. This strategic capital allocation suggests management's focus on capturing market share in the growing power semiconductor market through capacity expansion and technological advancement.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 1.19 billion in cash against CNY 1.62 billion in total debt, providing adequate liquidity coverage. The balance sheet supports ongoing investment activities while maintaining reasonable leverage levels. The cash position relative to market capitalization indicates prudent financial management amid significant capital investment requirements.

Growth Trends And Dividend Policy

StarPower maintains a balanced capital return policy, distributing CNY 0.636 per share while retaining substantial earnings for reinvestment. The dividend payout ratio of approximately 30% aligns with growth-oriented semiconductor companies, supporting both shareholder returns and funding for continued expansion in the rapidly evolving power semiconductor market driven by electric vehicle and renewable energy adoption.

Valuation And Market Expectations

With a market capitalization of CNY 25.2 billion, the company trades at approximately 7.4 times revenue and 49.6 times earnings. The low beta of 0.209 suggests relative insulation from broader market volatility, possibly reflecting the specialized nature of its business and growth prospects in targeted end markets including energy vehicles and renewable energy infrastructure.

Strategic Advantages And Outlook

The company's strategic positioning in power semiconductors, particularly in IGBT and SiC technologies, aligns with global trends in electrification and energy efficiency. Its diverse application base across automotive, industrial, and renewable energy sectors provides multiple growth vectors. The substantial capital investments indicate preparation for increased demand in high-growth segments, particularly energy vehicles and renewable power conversion systems.

Sources

Company financial statementsStock 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