investorscraft@gmail.com

Intrinsic ValueGigaDevice Semiconductor (Beijing) Inc. (603986.SS)

Previous Close$314.88
Intrinsic Value
Upside potential
Previous Close
$314.88

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

GigaDevice Semiconductor operates as a fabless semiconductor company specializing in memory technology and integrated circuit solutions. The company focuses on designing and developing a comprehensive portfolio of flash memory products including SPI NOR, SPI NAND, parallel NAND, and known good die solutions, complemented by microcontrollers and sensors. Its revenue model centers on licensing its semiconductor designs and selling proprietary IC products to manufacturers across multiple end markets, leveraging its R&D capabilities while outsourcing manufacturing to third-party foundries. GigaDevice serves diverse sectors including automotive/industrial, computing, consumer electronics, IoT, network/telecom, and mobile communications, positioning itself as a specialized memory solutions provider in the competitive global semiconductor landscape. The company has established a strong presence in China's growing semiconductor market while expanding its international footprint, competing with both domestic and international memory chip manufacturers through technology innovation and application-specific solutions.

Revenue Profitability And Efficiency

The company generated CNY 7.36 billion in revenue with net income of CNY 1.10 billion, demonstrating solid profitability margins. Operating cash flow of CNY 2.03 billion significantly exceeded capital expenditures, indicating strong cash generation efficiency. The business maintains healthy operational metrics with disciplined capital allocation supporting its fabless model.

Earnings Power And Capital Efficiency

GigaDevice delivered diluted EPS of CNY 1.66, reflecting effective earnings conversion from its semiconductor designs. The substantial cash position relative to operational needs highlights excellent capital efficiency. The company's fabless structure enables high returns on invested capital without the burden of manufacturing asset intensity.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with CNY 9.13 billion in cash and equivalents against minimal total debt of CNY 946 million. This conservative financial structure provides significant liquidity buffers and strategic flexibility. The net cash position supports R&D investments and market expansion initiatives.

Growth Trends And Dividend Policy

The company maintains a balanced capital return approach, distributing CNY 0.34 per share in dividends while retaining substantial earnings for growth investments. This policy reflects management's confidence in sustainable cash generation and commitment to shareholder returns alongside strategic reinvestment in technology development.

Valuation And Market Expectations

With a market capitalization of CNY 126.8 billion, the market values GigaDevice at approximately 17.2 times revenue and 115 times earnings. The beta of 1.11 indicates moderate sensitivity to market movements, reflecting typical semiconductor sector volatility. Valuation multiples suggest growth expectations aligned with technology innovation trends.

Strategic Advantages And Outlook

GigaDevice's fabless model and memory technology specialization provide competitive advantages in cost structure and innovation focus. Strong financial position supports continued R&D investment in emerging memory technologies and microcontroller applications. The company is well-positioned to benefit from growing demand in automotive, IoT, and industrial semiconductor markets.

Sources

Company annual reportStock exchange disclosuresFinancial market 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