investorscraft@gmail.com

Intrinsic ValueAnji Microelectronics Technology (Shanghai) Co., Ltd. (688019.SS)

Previous Close$269.77
Intrinsic Value
Upside potential
Previous Close
$269.77

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

Anji Microelectronics Technology is a specialized semiconductor materials company operating within the global technology supply chain. Its core revenue model is built on the research, development, manufacturing, and sale of high-purity chemical solutions essential for advanced integrated circuit fabrication. The company's primary product portfolio includes a comprehensive suite of chemical mechanical polishing (CMP) liquids, such as copper, tungsten, and silicon series, alongside critical ancillary products like photoresist removers. These materials are vital for planarization and cleaning processes in the production of logic chips, memory, and advanced packaging. Operating from its Shanghai headquarters, Anji serves a diverse global client base of semiconductor manufacturers, positioning itself as a domestic Chinese supplier in a market historically dominated by international players. Its strategic focus on import substitution and supply chain localization within China's rapidly expanding semiconductor industry provides a distinct competitive positioning. The company's deep technical expertise in formulation and purification processes underpins its role as a specialized, high-value-add supplier in a capital-intensive and technologically complex sector.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust financial performance with revenue of CNY 1.84 billion and net income of CNY 533.6 million. This translates to a strong net profit margin of approximately 29.1%, indicating highly efficient operations and premium pricing for its specialized materials. The company also generated substantial operating cash flow of CNY 493.2 million, demonstrating solid cash conversion from its profitable operations.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power, with diluted EPS of CNY 3.18. Capital expenditure of CNY 267.4 million was more than covered by operating cash flow, indicating disciplined investment and efficient capital allocation. This suggests the business can fund its growth initiatives internally while maintaining high returns on invested capital.

Balance Sheet And Financial Health

Anji maintains a conservative financial structure with a strong liquidity position. Cash and equivalents of CNY 897.7 million significantly exceed total debt of CNY 326.8 million, providing a robust net cash position. This low leverage and high cash balance offer significant financial flexibility and resilience against industry cyclicality.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.34615 per share. This payout, combined with its strong cash generation and net cash position, indicates a balanced approach to returning capital to shareholders while retaining ample funds for reinvestment in research and capacity expansion to capture future growth opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 29.7 billion, the company trades at a premium valuation, reflecting investor expectations for continued growth in China's semiconductor materials sector. The negative beta of -0.046 suggests the stock's performance has a low correlation with broader market movements, potentially viewed as a defensive play within technology.

Strategic Advantages And Outlook

Anji's key strategic advantages lie in its deep technical expertise, domestic market positioning, and critical role in China's semiconductor supply chain localization. The outlook is supported by strong industry tailwinds and government support for semiconductor self-sufficiency, though it faces competition from global giants and cyclical industry demand patterns.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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