investorscraft@gmail.com

Intrinsic ValueDosilicon Co., Ltd. (688110.SS)

Previous Close$134.65
Intrinsic Value
Upside potential
Previous Close
$134.65

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

Dosilicon operates as a fabless semiconductor company specializing in memory chip design and solutions, serving global markets from its Shanghai headquarters. The company focuses on designing NAND flash, NOR flash, and DRAM chips while outsourcing manufacturing to third-party foundries, maintaining a capital-light operational structure. Its product portfolio includes multiple chip packages tailored for diverse applications across industrial control systems, mobile devices, communication networks, IoT ecosystems, and security sectors. Operating in the highly competitive memory semiconductor industry, Dosilicon positions itself as a specialized Chinese player targeting specific application segments rather than competing directly with global memory giants. The company leverages its design expertise to develop customized memory solutions for Chinese and international customers, focusing on reliability and performance in demanding environments. This niche approach allows Dosilicon to address specific market needs while navigating the capital-intensive nature of semiconductor manufacturing through its fabless model.

Revenue Profitability And Efficiency

Dosilicon reported revenue of 641 million CNY for the period but experienced significant challenges with a net loss of 167 million CNY. The negative operating cash flow of 278 million CNY and negative EPS of -0.38 CNY indicate substantial operational pressures. These metrics suggest the company is facing margin compression and efficiency challenges in the competitive memory market.

Earnings Power And Capital Efficiency

The company's negative earnings power reflects the cyclical downturn in memory markets and intense competitive pressures. With negative operating cash flow exceeding capital expenditures, Dosilicon is consuming rather than generating cash from operations. This indicates challenges in converting design capabilities into profitable revenue streams in the current market environment.

Balance Sheet And Financial Health

Dosilicon maintains a relatively strong liquidity position with 730 million CNY in cash against minimal total debt of 32 million CNY, providing financial flexibility. The low debt level suggests conservative financial management, though the cash burn rate from operations requires careful monitoring to sustain operations through industry cycles.

Growth Trends And Dividend Policy

The company shows no dividend distribution, consistent with its loss-making position and focus on preserving capital for operational needs. Current financial performance indicates contraction rather than growth, reflecting broader semiconductor cycle challenges. The fabless model requires continued R&D investment to maintain technological competitiveness despite market headwinds.

Valuation And Market Expectations

With a market capitalization of approximately 51 billion CNY and negative earnings, the valuation appears to reflect long-term growth expectations rather than current fundamentals. The beta of 0.70 suggests lower volatility than the broader market, possibly indicating investor perception of recovery potential in the memory cycle.

Strategic Advantages And Outlook

Dosilicon's fabless model provides cost structure advantages while its focus on specialized memory applications offers differentiation opportunities. The company's challenge lies in navigating semiconductor cycles while developing competitive products. Success depends on technological execution and capturing growth in target application markets, particularly within China's semiconductor development initiatives.

Sources

Company financial reportsStock exchange disclosuresCompany description 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