investorscraft@gmail.com

Intrinsic ValueShanghai Prisemi Electronics Co.,Ltd. (688230.SS)

Previous Close$77.88
Intrinsic Value
Upside potential
Previous Close
$77.88

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 Prisemi Electronics operates as a specialized semiconductor company focused on the design, development, and sale of power management integrated circuits (ICs) and discrete power devices. Its core product portfolio includes sophisticated power ICs such as charge management chips, over-voltage protection circuits, audio amplifiers, and DC-DC converters, alongside essential power devices like TVS diodes, MOSFETs, and transistors. The company serves a diverse client base across consumer electronics, network communications, industrial automation, and security monitoring systems, positioning itself within the critical and growing power semiconductor segment of China's broader technology ecosystem. While primarily focused on the domestic Chinese market, Prisemi has established a meaningful export footprint to key Asian regions including Hong Kong, Taiwan, and South Korea, leveraging its technological expertise to compete in a sector dominated by larger international players. Its business model is inherently B2B, relying on deep engineering capabilities and customer-specific solutions to drive design wins and secure recurring revenue streams from electronic manufacturers.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust financial performance with revenue of CNY 351.7 million and net income of CNY 111.6 million, translating to a high net profit margin of approximately 31.7%. This indicates strong pricing power and effective cost management within its specialized product lines. Operating cash flow was healthy at CNY 84.7 million, significantly exceeding capital expenditures.

Earnings Power And Capital Efficiency

Prisemi demonstrates considerable earnings power, with diluted EPS of CNY 0.95. The company exhibits high capital efficiency, as evidenced by minimal capital expenditures of just CNY -2.9 million, suggesting a capital-light, fabless or fab-lite operational model focused on IC design and outsourcing manufacturing. This structure supports strong returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of CNY 54.1 million and negligible total debt of CNY 1.3 million, resulting in a net cash position. This pristine financial health provides significant strategic flexibility for R&D investments, potential acquisitions, or weathering industry downturns without liquidity concerns.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.8 per share. This payout, representing a high portion of earnings, signals management's confidence in stable cash generation and a commitment to returning capital, while still retaining sufficient earnings to fund its growth initiatives in the competitive semiconductor space.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.86 billion, the market assigns a significant premium, reflecting high growth expectations for the domestic Chinese semiconductor industry. A beta of 0.67 suggests the stock is perceived as less volatile than the broader market, potentially viewed as a stable play within the technology sector.

Strategic Advantages And Outlook

Prisemi's key advantages lie in its specialized technical expertise in power management and its entrenched position within China's supply chain. The outlook is tied to sustained demand from its end markets and its ability to continue innovating and capturing market share domestically, albeit amid intense global competition and geopolitical factors influencing the semiconductor industry.

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