investorscraft@gmail.com

Intrinsic ValueTriductor Technology (Suzhou) Inc. (688259.SS)

Previous Close$44.77
Intrinsic Value
Upside potential
Previous Close
$44.77

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

Triductor Technology operates as a specialized semiconductor design house focused on mixed-signal integrated circuits and power line communication solutions. The company generates revenue through chipset sales, layout design services, and comprehensive technical solutions for communication networks. Operating within China's competitive semiconductor sector, Triductor serves carrier access networks and power line communication markets with proprietary algorithms and system software. The company maintains a niche position by offering integrated hardware-software solutions rather than competing in mass-market semiconductor segments. Founded in 2005 and based in Suzhou, Triductor leverages regional semiconductor ecosystem advantages while focusing on specialized communication technologies that require mixed-signal expertise. Their market positioning avoids direct competition with larger semiconductor manufacturers by concentrating on application-specific integrated circuits and customized design services for communication infrastructure providers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 592 million with net income of CNY 60.5 million, achieving a net profit margin of approximately 10.2%. However, operating cash flow was negative CNY 86.8 million, indicating potential working capital challenges or investment phase requirements. Capital expenditures of CNY 31.9 million suggest ongoing investments in design capabilities and semiconductor intellectual property development.

Earnings Power And Capital Efficiency

Triductor generated diluted EPS of CNY 0.54, demonstrating modest earnings power relative to its market capitalization. The negative operating cash flow relative to positive net income suggests either significant non-cash items or timing differences in revenue recognition. The company's capital efficiency appears constrained given the cash flow generation challenges despite reasonable profitability metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 130.7 million in cash against CNY 104.1 million in total debt, providing adequate liquidity coverage. The debt level appears manageable relative to the company's equity base and operating scale. The financial position remains stable though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.045 per share distribution, representing a payout ratio of approximately 8.3% based on current EPS. Growth trends must be assessed in context of the semiconductor cycle and China's domestic semiconductor industry development, with the negative cash flow suggesting either investment for future growth or operational challenges.

Valuation And Market Expectations

With a market capitalization of CNY 4.94 billion, the company trades at approximately 8.3 times revenue and 81.7 times earnings, reflecting growth expectations typical for semiconductor design companies. The beta of 0.938 indicates slightly less volatility than the broader market, possibly due to its specialized niche and domestic Chinese market focus.

Strategic Advantages And Outlook

Triductor's advantages include specialized mixed-signal design expertise and positioning within China's strategic semiconductor independence initiatives. The outlook depends on execution in power line communication and carrier access markets, though cash flow generation remains a key monitorable for sustainable operations in the capital-intensive semiconductor design sector.

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