investorscraft@gmail.com

Intrinsic ValueACM Research (Shanghai), Inc. (688082.SS)

Previous Close$188.80
Intrinsic Value
Upside potential
Previous Close
$188.80

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

ACM Research (Shanghai) Inc. is a specialized technology firm operating within the global semiconductor equipment sector, focusing on the development and manufacturing of advanced wet processing systems essential for chip fabrication. Its core revenue model is driven by the sale and servicing of sophisticated cleaning, electroplating, and advanced packaging equipment, primarily serving foundries and integrated device manufacturers. The company has established a significant market position as a key domestic supplier in China, benefiting from the nation's strategic push for semiconductor self-sufficiency and supply chain localization. While it operates as a subsidiary of its U.S.-based parent, it competes in a high-barrier industry dominated by a few international giants, carving out a niche with its targeted technology offerings. Its strategic importance within the Chinese semiconductor ecosystem provides a stable demand base, though it remains a smaller player in the broader global competitive landscape characterized by intense R&D requirements and technological innovation.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 5.62 billion for the period, demonstrating strong top-line performance. Profitability is healthy with a net income of CNY 1.15 billion, indicating effective cost management and operational efficiency. The firm also generated substantial operating cash flow of CNY 1.22 billion, comfortably covering its capital expenditures.

Earnings Power And Capital Efficiency

ACM Research exhibits solid earnings power, reflected in a diluted EPS of CNY 2.61. The significant positive operating cash flow underscores its ability to convert profits into cash. Capital expenditures of CNY -574 million indicate ongoing investment in maintaining and expanding its production capabilities for future growth.

Balance Sheet And Financial Health

The balance sheet appears strong with a substantial cash and equivalents position of CNY 2.63 billion. Total debt is reported at CNY 1.02 billion, suggesting a conservative leverage profile. This provides significant financial flexibility to navigate industry cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 0.65. This payout, combined with its growth investments, suggests a balanced approach to capital allocation, aiming to reward investors while funding expansion in the capital-intensive semiconductor equipment market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 64.87 billion, the market assigns a significant valuation to the company's future growth prospects within the critical semiconductor supply chain. A beta of 0.26 indicates the stock has historically been less volatile than the broader market, which may reflect its perceived defensive characteristics or specific market dynamics.

Strategic Advantages And Outlook

A key strategic advantage is its position as a domestic champion in China's push for semiconductor independence, ensuring a captive market. The outlook is tied to global semiconductor capital expenditure cycles and the success of China's broader technology self-sufficiency goals, presenting both significant opportunities and geopolitical risks.

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