investorscraft@gmail.com

Intrinsic ValueSICC Co., Ltd. (688234.SS)

Previous Close$87.22
Intrinsic Value
Upside potential
Previous Close
$87.22

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

SICC Co., Ltd. operates as a specialized manufacturer of silicon carbide (SiC) substrates, positioning itself within the advanced semiconductor materials sector. The company generates revenue through the research, development, production, and sale of both semi-insulating and conductive silicon carbide substrates, which serve as critical components in high-performance electronic applications. These specialized materials are essential for microwave and power electronics, enabling enhanced efficiency and performance in demanding environments. SICC's products support key growth industries including 5G communications infrastructure, electric vehicle power systems, renewable energy applications, and national defense technologies, leveraging the superior properties of wide band gap semiconductors. The company maintains a strategic focus on the Chinese market while participating in global semiconductor supply chains, competing with international producers of compound semiconductor materials. Its market position is strengthened by technological expertise in crystal growth and substrate processing, catering to manufacturers of RF devices and power semiconductors that require high-quality, reliable substrate materials for next-generation electronic systems.

Revenue Profitability And Efficiency

SICC reported revenue of CNY 1.77 billion with net income of CNY 179 million, achieving a net profit margin of approximately 10.1%. The company generated positive operating cash flow of CNY 65.9 million, though significant capital expenditures of CNY 567.9 million indicate substantial ongoing investments in production capacity and technological advancement to support future growth in the semiconductor materials sector.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted EPS of CNY 0.42, reflecting its ability to monetize specialized semiconductor materials. Substantial capital expenditures relative to operating cash flow suggest aggressive investment in production capabilities, indicating a growth-focused strategy rather than immediate capital returns, with investments aimed at scaling manufacturing capacity for silicon carbide substrates.

Balance Sheet And Financial Health

SICC maintains a solid financial position with cash and equivalents of CNY 1.24 billion against total debt of CNY 686 million, providing comfortable liquidity. The balance sheet structure supports ongoing capital-intensive operations in semiconductor manufacturing while maintaining financial flexibility for continued expansion in the growing silicon carbide substrate market.

Growth Trends And Dividend Policy

The company exhibits growth-oriented characteristics with no dividend payments, reinvesting all earnings back into business expansion. This aligns with typical early-stage technology companies in capital-intensive semiconductor materials, focusing on market penetration and capacity building rather than shareholder distributions during rapid growth phases.

Valuation And Market Expectations

With a market capitalization of CNY 38.0 billion, the company trades at significant multiples relative to current earnings, reflecting high growth expectations for the silicon carbide substrate market. The low beta of 0.035 suggests the stock exhibits minimal correlation with broader market movements, typical of specialized technology companies with unique growth drivers.

Strategic Advantages And Outlook

SICC benefits from strategic positioning in the high-growth silicon carbide substrate market, supported by increasing demand from 5G, electric vehicles, and renewable energy sectors. The company's technological expertise and manufacturing capabilities provide competitive advantages, though success depends on continued innovation and scaling operations to meet evolving market requirements in advanced semiconductor materials.

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