investorscraft@gmail.com

Intrinsic ValueJoulWatt Technology (688141.SS)

Previous Close$52.20
Intrinsic Value
Upside potential
Previous Close
$52.20

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

JoulWatt Technology is a specialized analog integrated circuit design company operating within China's semiconductor sector. Its core revenue model is based on the research, development, and subsequent sale of proprietary power management and signal chain chips. These products, which include AC-DC converters, DC-DC converters, battery management chips, and various interface and detection solutions, are critical components sold to manufacturers in enterprise computing, consumer electronics, communications, and industrial applications. The company's strategic positioning hinges on domestic design capabilities, aiming to serve the vast Chinese electronics manufacturing ecosystem and potentially reduce reliance on imported chips. This focus on a specific, high-value niche within the broader semiconductor industry allows it to target growth in key end markets, though it operates in a highly competitive and capital-intensive global landscape. Its headquarters in Hangzhou, a major tech hub, supports its R&D efforts and proximity to a dense network of potential clients and partners in the Yangtze River Delta region.

Revenue Profitability And Efficiency

For the period, the company reported revenue of approximately CNY 1.68 billion. However, profitability was severely challenged, with a reported net loss of over CNY 603 million. This negative result, coupled with negative operating cash flow of CNY 360 million, indicates significant inefficiencies and high costs relative to its current sales, likely driven by substantial R&D investments and competitive market pressures.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, as evidenced by a diluted EPS of -CNY 1.35. Capital efficiency appears strained, with capital expenditures of nearly CNY 199 million occurring alongside negative cash flow from operations, suggesting the business is consuming rather than generating cash from its core activities to fund its growth and operational needs.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.19 billion, which provides some liquidity. However, this is offset by total debt of CNY 1.51 billion, indicating a leveraged financial structure. The negative cash flows raise concerns about the company's ability to service this debt and fund ongoing operations without requiring additional external financing.

Growth Trends And Dividend Policy

Recent financial performance does not indicate positive growth in profitability. The company has not instituted a dividend policy, which is consistent with its current loss-making position and apparent focus on reinvesting all available resources back into the business for research, development, and potential market expansion.

Valuation And Market Expectations

The market capitalization of approximately CNY 12.1 billion suggests investors are attributing significant value to the company's intellectual property and long-term potential within the strategic semiconductor industry, rather than its current financial performance. A low beta of 0.239 indicates the stock has been less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary advantage is its specialized focus on analog IC design, a critical segment for electronics manufacturing. Its outlook is tied to successful product commercialization, achieving scale to offset high R&D costs, and navigating the complex, competitive global semiconductor supply chain, particularly within the context of China's push for technological self-sufficiency.

Sources

Company FinancialsShanghai Stock Exchange

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