investorscraft@gmail.com

Intrinsic ValueCambricon Technologies Corporation Limited (688256.SS)

Previous Close$1,258.89
Intrinsic Value
Upside potential
Previous Close
$1,258.89

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

Cambricon Technologies Corporation Limited is a specialized semiconductor company operating in the competitive artificial intelligence chip sector. Its core business model revolves around designing and developing proprietary processor chips and related intellectual property for AI applications across cloud servers, edge devices, and intelligent terminals. The company generates revenue through licensing its terminal intelligent processor IPs and selling physical hardware products including smart accelerator cards and edge AI acceleration cards. Cambricon complements its hardware offerings with Cambricon NeuWare, a comprehensive software development platform that enables customers to build and deploy AI applications optimized for its processor architecture. Operating in China's strategically important semiconductor industry, the company positions itself as a domestic alternative in the critical AI hardware space, though it faces intense competition from established global players and well-funded domestic rivals. Its market position reflects that of an emerging technology specialist focusing on neural network processing units and AI acceleration, targeting both enterprise and government clients seeking localized AI computing solutions.

Revenue Profitability And Efficiency

Cambricon generated CNY 1.17 billion in revenue but reported a substantial net loss of CNY -452 million, indicating significant challenges in achieving profitability. The company's negative operating cash flow of CNY -1.62 billion and substantial capital expenditures of CNY -366 million reflect heavy investment requirements and operational inefficiencies. These metrics suggest the company is in an aggressive investment phase with considerable cash burn relative to its revenue base.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY -1.09 demonstrates weak earnings power currently, though this is typical for growth-stage semiconductor companies investing heavily in R&D. The negative operating cash flow exceeding revenue indicates capital efficiency remains poor as the company prioritizes technology development and market expansion over near-term profitability. This investment-intensive phase is characteristic of emerging AI chip companies building foundational technology.

Balance Sheet And Financial Health

Cambricon maintains a strong liquidity position with CNY 1.99 billion in cash and equivalents, providing a substantial runway despite current cash burn. With minimal total debt of CNY 102 million, the company exhibits a conservative capital structure with low financial leverage. The robust cash position supports continued R&D investment while maintaining financial stability during this growth phase.

Growth Trends And Dividend Policy

As a growth-focused technology company in the capital-intensive semiconductor sector, Cambricon retains all earnings for reinvestment, evidenced by its zero dividend policy. The company's financial profile reflects a typical growth-stage pattern with significant investment in technology development and market expansion. Current trends indicate prioritization of market positioning and technological advancement over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 602 billion, the market appears to be pricing in substantial future growth potential despite current losses. The low beta of 0.336 suggests investors view the stock as less volatile than the broader market, possibly reflecting confidence in its long-term prospects within China's strategic semiconductor initiative. This valuation implies high expectations for future market penetration and profitability.

Strategic Advantages And Outlook

Cambricon's strategic position within China's push for semiconductor self-sufficiency provides potential advantages, though execution risks remain substantial. The company's focus on AI-specific processors addresses growing market demand, but success depends on technological competitiveness and commercial adoption. The outlook hinges on converting technological capabilities into sustainable revenue growth and eventual profitability in a highly competitive global market.

Sources

Company financial reportsStock exchange disclosures

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