investorscraft@gmail.com

Intrinsic ValueKINGSEMI Co., Ltd. (688037.SS)

Previous Close$207.10
Intrinsic Value
Upside potential
Previous Close
$207.10

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

KINGSEMI operates as a specialized semiconductor equipment manufacturer focused on the critical wafer fabrication process stages. The company's core revenue model centers on designing, producing, and selling advanced semiconductor-specific equipment, including photolithography process coating and developing systems, single-chip wet process equipment, and single-wafer wet processing solutions. Operating within China's strategic semiconductor sector, KINGSEMI serves domestic integrated circuit producers requiring precision manufacturing tools for advanced node production. The company has established itself as a key domestic supplier in China's semiconductor equipment market, which is characterized by growing demand due to national semiconductor self-sufficiency initiatives. KINGSEMI's market positioning leverages its technological expertise in specific process equipment segments where it can compete effectively against international giants, benefiting from local customer relationships and government support for domestic semiconductor equipment adoption. The company's focused approach on wet process and lithography-related equipment allows it to develop deep technical capabilities in these specialized areas while contributing to China's broader semiconductor industry development goals.

Revenue Profitability And Efficiency

KINGSEMI generated CNY 1.75 billion in revenue with net income of CNY 202.8 million, reflecting a net margin of approximately 11.6%. The company demonstrated solid operational efficiency with operating cash flow of CNY 441.8 million, significantly exceeding net income, indicating strong cash conversion from operations. Capital expenditures of CNY 224.3 million suggest ongoing investment in production capacity and technological development.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 1.47, demonstrating reasonable earnings generation relative to its market capitalization. Operating cash flow substantially exceeded net income, indicating quality earnings and efficient working capital management. The capital expenditure level represents strategic investment in maintaining technological competitiveness within the capital-intensive semiconductor equipment industry.

Balance Sheet And Financial Health

KINGSEMI maintains a robust financial position with CNY 1.58 billion in cash and equivalents against total debt of CNY 1.22 billion, providing adequate liquidity. The company's balance sheet structure supports ongoing R&D investments and operational requirements within the cyclical semiconductor equipment sector. The cash position offers flexibility for strategic initiatives and weathering industry downturns.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.11 per share, indicating a focus on retaining earnings for growth initiatives. As a domestic semiconductor equipment provider, KINGSEMI is positioned to benefit from China's semiconductor industry expansion and import substitution trends. The capital expenditure level suggests ongoing capacity expansion to capture market opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 24.55 billion, the company trades at approximately 14 times revenue and 121 times earnings, reflecting growth expectations in China's semiconductor equipment sector. The beta of 0.87 indicates moderate volatility relative to the broader market, typical for technology equipment companies with cyclical exposure.

Strategic Advantages And Outlook

KINGSEMI's strategic advantage lies in its specialization within specific semiconductor process equipment segments and its position as a domestic supplier in China's import-substitution driven market. The company benefits from government support for semiconductor equipment localization. The outlook remains tied to China's semiconductor industry development and the company's ability to maintain technological competitiveness against international players while expanding its product portfolio.

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