investorscraft@gmail.com

Intrinsic ValueSuzhou Oriental Semiconductor Company Limited (688261.SS)

Previous Close$102.82
Intrinsic Value
Upside potential
Previous Close
$102.82

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

Suzhou Oriental Semiconductor operates as a specialized semiconductor technology company focused on power management solutions within China's rapidly growing electronics sector. The company develops and manufactures a comprehensive portfolio of power semiconductor products including GreenMOS, SGTMOS, IGBTs, hybrid FETs, and emerging SiC devices that serve critical applications in switch-mode power supplies, inverters, motor drivers, and electric vehicle charging systems. As a domestic player in China's strategic semiconductor industry, the company positions itself to capitalize on import substitution policies and the nation's push for technological self-sufficiency while competing with both international giants and local competitors in the medium-voltage power device market. Its focus on energy-efficient power conversion solutions aligns with global sustainability trends and China's clean energy initiatives, providing growth opportunities in industrial automation, consumer electronics, and electric vehicle infrastructure markets where reliability and performance are paramount.

Revenue Profitability And Efficiency

The company generated CNY 1.00 billion in revenue with net income of CNY 40.2 million, indicating modest profitability margins in a competitive semiconductor environment. Operating cash flow was negative at CNY -88.3 million, suggesting potential working capital challenges or strategic inventory buildup. Capital expenditures of CNY -32.3 million reflect ongoing investments in production capacity and technological advancement to maintain market position.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.33 demonstrates moderate earnings generation relative to the share base. The negative operating cash flow relative to positive net income warrants monitoring of cash conversion efficiency. The company maintains significant cash reserves that could support future R&D initiatives and market expansion efforts in the capital-intensive semiconductor sector.

Balance Sheet And Financial Health

The balance sheet appears robust with substantial cash and equivalents of CNY 2.08 billion against minimal total debt of CNY 12.6 million, indicating strong liquidity and low financial leverage. This conservative capital structure provides financial flexibility to navigate industry cycles and invest in strategic growth initiatives without excessive debt burden.

Growth Trends And Dividend Policy

The company paid a modest dividend of CNY 0.03955 per share, suggesting a balanced approach between shareholder returns and reinvestment needs. Given the capital-intensive nature of semiconductor manufacturing and the company's growth stage, dividend payments appear secondary to funding technological advancement and capacity expansion in this competitive sector.

Valuation And Market Expectations

With a market capitalization of CNY 10.4 billion, the company trades at approximately 10.4 times revenue and significant multiples to earnings, reflecting market expectations for future growth in China's semiconductor sector. The beta of 0.487 indicates lower volatility than the broader market, possibly due to its niche positioning and domestic focus.

Strategic Advantages And Outlook

The company benefits from China's semiconductor independence initiatives and growing demand for power management solutions across multiple end markets. Its focus on SiC devices positions it well for the electric vehicle and renewable energy transitions. However, intense competition and technological obsolescence risks require continuous innovation and operational excellence to maintain relevance.

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