investorscraft@gmail.com

Intrinsic ValueMontage Technology Co., Ltd. (688008.SS)

Previous Close$181.85
Intrinsic Value
Upside potential
Previous Close
$181.85

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

Montage Technology operates as a specialized integrated circuits design company focused on developing semiconductor solutions for cloud computing and data center infrastructure within China's domestic market. The company generates revenue through the design and licensing of proprietary IC technologies, positioning itself as a key domestic supplier in China's strategic push for semiconductor self-sufficiency. Operating from its Shanghai headquarters since 2004, Montage leverages its technical expertise to serve the growing demand for data processing and storage solutions driven by digital transformation and cloud adoption trends. The company maintains a niche but strategically important position as a subsidiary of Montage Technology Group Limited, focusing on high-performance computing applications while navigating the competitive global semiconductor landscape through targeted innovation and domestic market specialization.

Revenue Profitability And Efficiency

Montage Technology demonstrated strong financial performance with CNY 3.64 billion in revenue and exceptional profitability, achieving net income of CNY 1.41 billion representing a robust 38.8% net margin. The company generated substantial operating cash flow of CNY 1.69 billion, significantly exceeding capital expenditures of CNY 379 million, indicating efficient cash generation from core operations and disciplined capital allocation.

Earnings Power And Capital Efficiency

The company exhibits impressive earnings power with diluted EPS of CNY 1.25, reflecting effective monetization of its IC design capabilities. Strong operating cash flow conversion and moderate capital expenditure requirements demonstrate capital-efficient operations typical of fabless semiconductor companies, where intellectual property rather than manufacturing assets drives value creation.

Balance Sheet And Financial Health

Montage maintains an exceptionally strong balance sheet with CNY 6.84 billion in cash and equivalents against minimal total debt of CNY 28.8 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure supports ongoing R&D investments and strategic initiatives while mitigating industry cyclicality risks.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of CNY 0.39, representing a payout ratio of approximately 31% based on current EPS. This balanced approach supports both capital returns to investors and retention of earnings for future growth initiatives in the expanding cloud and data center markets.

Valuation And Market Expectations

With a market capitalization of CNY 134.17 billion, the company trades at approximately 37 times revenue and 95 times earnings, reflecting premium valuation multiples that incorporate expectations for continued growth in China's semiconductor sector and the company's strategic positioning in cloud computing infrastructure.

Strategic Advantages And Outlook

Montage benefits from China's semiconductor import substitution policies and growing domestic cloud computing demand. Its fabless model and focus on data center IC solutions position it to capitalize on digital infrastructure expansion, though it faces intensifying competition and technology development challenges in the rapidly evolving semiconductor industry.

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