investorscraft@gmail.com

Intrinsic ValueAdvanced Micro-Fabrication Equipment Inc. China (688012.SS)

Previous Close$347.95
Intrinsic Value
Upside potential
Previous Close
$347.95

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

Advanced Micro-Fabrication Equipment Inc. China (AMEC) is a pivotal player in the global semiconductor capital equipment sector, specializing in the development and manufacturing of advanced etching and MOCVD systems. The company's core revenue model is driven by the sale of these high-value tools and the provision of critical after-sales services and proprietary consumables to integrated circuit manufacturers, LED epitaxial wafer producers, and advanced packaging fabs. Operating within the strategically vital and technologically complex semiconductor supply chain, AMEC has established itself as a key domestic champion in China's push for self-sufficiency. Its market position is strengthened by its deep expertise in plasma and deep silicon etching technologies, which are essential for producing leading-edge logic, memory, and MEMS devices, positioning it as a critical enabler for the broader electronics industry.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of CNY 9.07 billion, demonstrating strong top-line performance. Net income reached CNY 1.62 billion, reflecting a healthy profit margin. Operating cash flow was positive at CNY 1.46 billion, although significant capital expenditures of CNY 895 million indicate ongoing investment to support future growth and technological advancement.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of CNY 2.6. The positive operating cash flow, even after substantial capital investments for capacity and R&D, indicates effective conversion of profits into cash. This demonstrates a capital-intensive but efficient operational model typical of leading semiconductor equipment manufacturers.

Balance Sheet And Financial Health

AMEC maintains a very strong balance sheet with a substantial cash position of CNY 7.76 billion, providing a significant liquidity buffer. Total debt is relatively low at CNY 733 million, resulting in a conservative leverage profile. This financial structure provides ample flexibility to navigate industry cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

The company's growth is underpinned by global semiconductor industry expansion and China's domestic capacity build-out. It has initiated a shareholder return policy, distributing a dividend of CNY 0.3 per share. This balanced approach suggests a focus on reinvesting for growth while beginning to reward shareholders as the business matures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 134 billion, the market valuation reflects high growth expectations for this critical supplier in the semiconductor ecosystem. The negative beta suggests a performance profile that is largely detached from broader market movements, potentially driven by unique industry-specific catalysts and policy support.

Strategic Advantages And Outlook

AMEC's strategic advantage lies in its technological specialization in advanced etching, a process critical for next-generation chips. Its outlook is intrinsically linked to global semiconductor capital expenditure trends and China's determined push for technological independence, positioning it as a key beneficiary of long-term secular growth in the industry.

Sources

Company DescriptionProvided 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