investorscraft@gmail.com

Intrinsic ValueShanghai Anlogic Infotech Co., Ltd. (688107.SS)

Previous Close$30.21
Intrinsic Value
Upside potential
Previous Close
$30.21

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

Shanghai Anlogic Infotech operates as a specialized semiconductor company in China, focusing on the design and provision of programmable logic devices (PLDs), system-on-chips (SoCs), and essential electronic design automation (EDA) software tools. Its core revenue model is derived from the sale of these integrated hardware and software solutions, which serve critical functions in sectors such as LED displays, industrial automation, and advanced display interfaces including MIPI and TCON. The company positions itself within the competitive fabless semiconductor landscape, targeting domestic clients with tailored application solutions that enhance display technologies and automated systems. This strategic focus on niche, high-value segments allows Anlogic to address specific industrial needs while navigating the broader semiconductor market dynamics, though it operates in a capital-intensive industry dominated by larger global players. Its market position is that of a specialized domestic supplier, leveraging local expertise to serve China's growing demand for indigenous semiconductor technology, particularly in display and automation applications where customization and reliability are paramount.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 652 million for the period, but significant operational challenges are evident with a net loss of CNY 205 million. Negative operating cash flow of CNY 62 million and capital expenditures of CNY 27 million indicate ongoing investment amid profitability pressures, reflecting the capital-intensive nature of semiconductor design and development.

Earnings Power And Capital Efficiency

Anlogic's earnings power is currently constrained, as reflected by a diluted EPS of -CNY 0.51. The negative operating cash flow suggests that core operations are not yet generating sufficient cash to support ongoing R&D and capital investment needs, highlighting inefficiencies in converting revenue into sustainable profitability in this high-development-cost sector.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 219 million against minimal total debt of CNY 7 million, providing a solid buffer for near-term operations. This low leverage ratio indicates a conservative financial structure, though the burn rate from operational losses requires careful capital management to maintain stability.

Growth Trends And Dividend Policy

Current financials reflect a growth phase focused on investment rather than shareholder returns, with no dividend distribution. The negative profitability and cash flow trends suggest the company is prioritizing market expansion and product development over immediate profitability, typical of many technology firms in high-growth, competitive industries.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.7 billion, the market is valuing Anlogic based on future growth potential in China's semiconductor sector rather than current earnings. A beta of 0.282 indicates lower volatility relative to the market, suggesting investors view it as a more stable play within the technology segment, possibly due to its niche focus and domestic orientation.

Strategic Advantages And Outlook

Anlogic's strategic advantage lies in its focus on specialized programmable logic and display solutions within China's push for semiconductor self-sufficiency. The outlook depends on its ability to achieve scalability and profitability from ongoing R&D investments, leveraging domestic market opportunities while navigating intense competition and technological evolution in the global semiconductor industry.

Sources

Company financial reportsShanghai Stock Exchange disclosures

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