investorscraft@gmail.com

Intrinsic ValueHangzhou Lion Electronics Co.,Ltd (605358.SS)

Previous Close$42.59
Intrinsic Value
Upside potential
Previous Close
$42.59

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

Hangzhou Lion Electronics operates as a specialized semiconductor manufacturer focused on producing silicon wafers, power devices, and compound semiconductor radio frequency chips. The company serves diverse end markets including communications infrastructure, automotive electronics, consumer devices, photovoltaics, and smart grid applications. Its technological capabilities position it within China's strategic semiconductor supply chain, supporting critical industries such as 5G networks, IoT ecosystems, industrial automation, and aerospace systems. The company maintains a vertically integrated approach from research and development through production, targeting both domestic and international technology sectors with its semiconductor solutions. This positioning allows Lion Electronics to participate in China's push for semiconductor self-sufficiency while addressing global demand for specialized electronic components across multiple high-growth technology segments.

Revenue Profitability And Efficiency

The company generated CNY 3.09 billion in revenue but reported a net loss of CNY 265.8 million, indicating significant margin pressure. Operating cash flow remained positive at CNY 811.0 million, suggesting underlying operational viability despite the reported losses. The negative EPS of -0.39 CNY reflects the challenging profitability environment, likely influenced by industry cyclicality and competitive pricing dynamics in the semiconductor sector.

Earnings Power And Capital Efficiency

Despite negative net income, the company maintained positive operating cash generation, demonstrating some operational resilience. Substantial capital expenditures of CNY 2.40 billion indicate aggressive investment in production capacity and technology development. This significant capex outlay suggests management's focus on long-term growth and technological advancement, though it currently weighs heavily on near-term profitability metrics and capital efficiency ratios.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.30 billion in cash against total debt of CNY 7.56 billion, indicating leveraged financial positioning. The debt-to-equity structure suggests substantial borrowing to fund expansion and technology investments. The cash position provides some liquidity buffer, but the high debt load requires careful management of cash flows and investment returns to maintain financial stability during industry cycles.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of 0.09 CNY per share, signaling management confidence in long-term prospects. The substantial capital investment program indicates a growth-oriented strategy focused on capacity expansion and technological advancement. This approach suggests the company is prioritizing market position and future capability over immediate profitability, targeting participation in China's semiconductor industry development initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 17.49 billion, the market appears to be valuing future growth potential rather than current earnings. The beta of 1.143 indicates higher volatility than the broader market, reflecting the speculative nature of semiconductor investments and growth expectations. Investors appear to be pricing in recovery prospects and long-term industry positioning despite current financial performance challenges.

Strategic Advantages And Outlook

The company benefits from strategic positioning within China's semiconductor ecosystem and serves multiple high-growth technology sectors. Its focus on compound semiconductors and RF chips aligns with 5G and IoT market expansion. The outlook depends on successful commercialization of current investments, industry cycle recovery, and China's semiconductor policy support. Execution on technology development and market penetration will be critical for translating current investments into sustainable profitability.

Sources

Company financial reportsStock 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