investorscraft@gmail.com

Intrinsic ValueActions Technology Co., Ltd. (688049.SS)

Previous Close$55.68
Intrinsic Value
Upside potential
Previous Close
$55.68

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

Actions Technology operates as a fabless semiconductor company specializing in the design and production of integrated System-on-Chips (SoCs) for portable multimedia devices. The company focuses on developing chips for Bluetooth-enabled wearables, speakers, transmitters, and smart multimedia products, serving the growing consumer electronics market. As a China-based semiconductor designer, Actions Technology leverages its technical expertise to create energy-efficient and cost-effective solutions for manufacturers of portable audio and video equipment. The company's product portfolio includes integrated circuits for Bluetooth voice remote controls and various portable entertainment devices, positioning it within the competitive consumer semiconductor segment. Actions Technology targets the domestic Chinese market while operating in the global semiconductor industry, competing with both international and local chip designers. The company's fabless model allows it to concentrate on research and development while outsourcing manufacturing to third-party foundries, optimizing capital efficiency and focusing on innovation in multimedia processing and connectivity solutions.

Revenue Profitability And Efficiency

The company generated CNY 651.9 million in revenue with net income of CNY 106.6 million, demonstrating solid profitability with a net margin of approximately 16.3%. Operating cash flow of CNY 154.2 million significantly exceeded net income, indicating strong cash conversion efficiency and effective working capital management in its fabless semiconductor business model.

Earnings Power And Capital Efficiency

Actions Technology delivered diluted EPS of CNY 0.73, reflecting effective earnings generation relative to its share count. The company's capital expenditure of CNY -60.6 million suggests prudent investment in research and development while maintaining a capital-light fabless structure, supporting strong returns on invested capital in the competitive semiconductor design sector.

Balance Sheet And Financial Health

The company maintains a robust financial position with CNY 1.21 billion in cash and equivalents against total debt of CNY 110.6 million, resulting in a strong net cash position. This conservative capital structure provides significant financial flexibility for ongoing R&D investments and potential market expansion opportunities in the semiconductor industry.

Growth Trends And Dividend Policy

The company demonstrates a balanced capital allocation strategy with a dividend per share of CNY 0.23, representing a payout ratio of approximately 31.5%. This dividend policy, combined with substantial cash reserves, supports both shareholder returns and continued investment in growth initiatives within the evolving portable multimedia semiconductor market.

Valuation And Market Expectations

With a market capitalization of CNY 9.65 billion, the company trades at approximately 14.8 times revenue and 90.5 times earnings, reflecting premium valuation multiples typical for semiconductor design companies. The low beta of 0.376 suggests lower volatility relative to the broader market, indicating investor perception of defensive characteristics in its niche market segment.

Strategic Advantages And Outlook

The company benefits from its specialized focus on portable multimedia SoCs and Bluetooth technology, serving growing demand in wearable devices and smart audio products. Its fabless model provides cost advantages while strong cash reserves support continued R&D investment in connectivity and multimedia processing technologies essential for maintaining competitiveness in the evolving semiconductor landscape.

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