investorscraft@gmail.com

Intrinsic ValueGiantec Semiconductor Corporation (688123.SS)

Previous Close$186.23
Intrinsic Value
Upside potential
Previous Close
$186.23

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

Giantec Semiconductor Corporation is a specialized integrated circuit designer and supplier operating within the global semiconductor industry. The company's core revenue model is based on the research, development, and sale of memory, analog, and mixed-signal ICs, including EEPROM, NOR flash, VCM drivers, and smart card solutions. Its products serve diverse end markets such as automotive electronics, smartphones, industrial controls, consumer electronics, and IoT devices, positioning it within the broader technology hardware ecosystem. Giantec has established a significant international footprint with operations across China, Taiwan, South Korea, the United States, Japan, and Europe, allowing it to capture demand from both domestic and global customers. The company's focus on automotive-grade products and security applications provides a strategic niche in high-reliability segments, differentiating it from broader semiconductor competitors. This targeted approach supports its market positioning as a specialized provider of essential components for evolving technological applications.

Revenue Profitability And Efficiency

Giantec generated revenue of CNY 1.03 billion with net income of CNY 290 million, reflecting a robust net margin of approximately 28%. The company demonstrates strong cash generation with operating cash flow of CNY 302 million, significantly exceeding its capital expenditures of CNY 48 million, indicating efficient conversion of profits into operational liquidity.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with diluted EPS of CNY 1.82 and maintains capital discipline as evidenced by moderate capital expenditures relative to operating cash flow. This suggests effective allocation of resources toward maintaining technological competitiveness without excessive investment requirements.

Balance Sheet And Financial Health

Giantec maintains a strong financial position with CNY 578 million in cash and equivalents against minimal total debt of CNY 4.9 million. This substantial net cash position provides significant financial flexibility and resilience against industry cyclicality while supporting ongoing R&D initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of CNY 0.30, representing a payout ratio of approximately 16% based on current EPS. This balanced approach combines returning capital to shareholders with retaining earnings for future growth initiatives in the expanding semiconductor market.

Valuation And Market Expectations

With a market capitalization of CNY 13.8 billion, the market values Giantec at approximately 13.4 times revenue and 47.6 times earnings. The relatively low beta of 0.39 suggests investors perceive the stock as less volatile than the broader market, potentially reflecting its niche positioning.

Strategic Advantages And Outlook

Giantec's specialization in automotive-grade and security ICs provides competitive advantages in high-reliability segments. Its international presence and focus on growing end markets like automotive electronics and IoT position the company to benefit from global semiconductor demand trends, though it operates in a highly competitive industry.

Sources

Company description and financial data provided in query

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