investorscraft@gmail.com

Intrinsic ValueThinkon Semiconductor Jinzhou Corp. (688233.SS)

Previous Close$98.32
Intrinsic Value
Upside potential
Previous Close
$98.32

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

Thinkon Semiconductor Jinzhou Corp. operates as a specialized manufacturer of monocrystalline silicon products essential for integrated circuit etching processes within the global semiconductor supply chain. The company's core revenue model centers on the production and sale of high-purity silicon materials including ingots, cylinders, plates, rings, and wafers that serve as critical substrates for semiconductor fabrication. Operating in the highly competitive technology sector, Thinkon Semiconductor has established itself as a niche supplier to both domestic Chinese and international markets, leveraging its technical expertise in crystal growth and precision machining. The company's market positioning reflects its focus on the upstream materials segment of the semiconductor industry, where quality consistency and technical specifications are paramount for customer adoption. This specialization allows Thinkon to serve semiconductor manufacturers requiring precisely engineered silicon components for advanced etching applications, though it operates in a capital-intensive segment with significant technological barriers to entry.

Revenue Profitability And Efficiency

The company generated CNY 302.7 million in revenue with net income of CNY 41.2 million, demonstrating a net profit margin of approximately 13.6%. Operating cash flow of CNY 172.9 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 123.9 million reflect ongoing investments in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Thinkon Semiconductor delivered diluted EPS of CNY 0.24, supported by robust operating cash generation that substantially funded capital investment requirements. The company's operating cash flow coverage of capital expenditures at 1.4 times demonstrates adequate internal funding capacity for growth initiatives without excessive external financing needs.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with CNY 296.2 million in cash and equivalents against total debt of CNY 34.0 million, resulting in a conservative net cash position. This financial structure provides substantial flexibility for operational needs and strategic investments while maintaining low financial leverage risk.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.075, representing a payout ratio of approximately 31% based on current earnings. This balanced approach supports both capital retention for growth initiatives and direct returns to investors in the capital-intensive semiconductor materials sector.

Valuation And Market Expectations

With a market capitalization of CNY 5.85 billion, the company trades at approximately 19.3 times revenue and 142 times earnings based on current financial metrics. The beta of 0.627 suggests lower volatility relative to the broader market, potentially reflecting the company's niche positioning within the semiconductor supply chain.

Strategic Advantages And Outlook

Thinkon Semiconductor benefits from specialized expertise in monocrystalline silicon production for semiconductor applications, serving a critical niche in the global supply chain. The company's strong cash generation and conservative balance sheet provide strategic flexibility to navigate industry cycles while supporting continued technological advancement and market expansion initiatives.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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