investorscraft@gmail.com

Intrinsic ValueSuzhou Novosense Microlectronics (688052.SS)

Previous Close$185.90
Intrinsic Value
Upside potential
Previous Close
$185.90

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

Suzhou Novosense Microelectronics is a specialized fabless semiconductor company focused on the design and sale of high-performance analog and mixed-signal integrated circuits. Its core revenue model is built on licensing its proprietary IC designs and selling a diverse portfolio of sensor, interface, driver, and power management chips. The company operates within the highly competitive global semiconductor sector, specifically targeting the automotive, industrial automation, information communication, and consumer electronics end markets. Novosense's strategic market positioning is as a China-based supplier of critical components, aiming to capitalize on domestic supply chain trends and the increasing electronic content in vehicles and industrial equipment. Its product suite, including isolated gate drivers, transceivers, and various sensors, is engineered to meet stringent reliability and performance requirements, seeking to establish a defensible niche against larger international competitors.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 1.95 billion. However, it recorded a significant net loss of CNY -403 million, indicating substantial pressure on profitability. This was accompanied by a negative diluted EPS of CNY -2.86, reflecting the current challenging operational environment and likely significant investments or market headwinds impacting its bottom line.

Earnings Power And Capital Efficiency

The company's operating cash flow was positive at CNY 95 million, demonstrating an ability to generate some cash from its core operations. This was overshadowed by substantial capital expenditures of CNY -376 million, resulting in negative free cash flow. This high level of investment signals a focus on future growth and capacity building, albeit at the cost of current capital efficiency.

Balance Sheet And Financial Health

Novosense maintains a solid liquidity position with cash and equivalents of CNY 1.07 billion. Total debt stands at CNY 770 million, indicating a manageable leverage profile. The strong cash reserve provides a buffer to fund ongoing operations and strategic investments through its current growth and development phase, supporting its overall financial health.

Growth Trends And Dividend Policy

The company's financials reflect a phase of aggressive investment, as seen in its high capex and current net loss, pointing towards a growth-oriented strategy rather than profitability. In line with this focus on reinvestment and expansion, the company has a stated dividend policy of distributing zero dividends per share, conserving all capital for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.6 billion, the market is valuing the company significantly above its current revenue, implying high growth expectations for its specialized semiconductor product lines. A beta of 0.66 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its niche focus and growth story.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its specialized analog IC design expertise and its positioning within the growing Chinese semiconductor ecosystem, particularly for automotive applications. The outlook is contingent on its ability to successfully scale its operations, achieve profitability, and capture market share in its targeted end markets against established competition.

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