investorscraft@gmail.com

Intrinsic ValueC*Core Technology Co., Ltd. (688262.SS)

Previous Close$36.29
Intrinsic Value
Upside potential
Previous Close
$36.29

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

C*Core Technology operates as a specialized semiconductor design company focused on providing comprehensive chip solutions in China's growing technology sector. The company generates revenue through three primary streams: intellectual property (IP) authorization, custom chip design services, and sales of proprietary chips and modules. Its product portfolio targets critical applications including information security, automotive electronics, industrial control systems, edge computing, and network communications. The company serves diverse end markets such as cloud computing, IoT, smart storage, financial electronics, servers, and automotive applications through its sophisticated SoC platforms and design expertise. Operating since 2001 and headquartered in Suzhou, C*Core has established itself as a domestic player in China's strategic semiconductor industry, focusing on reducing import dependency in key technology segments. The company's positioning leverages China's push for technological self-sufficiency while addressing specific market needs in security and industrial applications through tailored semiconductor solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 574 million for the period but experienced significant challenges with a net loss of CNY 176 million and negative diluted EPS of CNY 0.53. Operating cash flow was negative CNY 76 million, indicating substantial cash consumption from core operations. These metrics reflect the capital-intensive nature of semiconductor design and potential investments in research and development during a challenging market period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss and negative operating cash flow. Capital expenditures of CNY 198 million significantly exceeded operating cash outflow, indicating aggressive investment in future capabilities. The negative cash generation from operations combined with substantial capital investment suggests the company is in an investment phase rather than harvesting existing assets for profitability.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 395 million against total debt of CNY 95 million, providing a comfortable cash-to-debt ratio. The moderate debt level and substantial cash reserves offer financial flexibility, though the negative cash flow from operations requires monitoring. The balance sheet appears capable of supporting continued operations through the current investment cycle.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and focus on reinvesting capital into growth initiatives. The substantial capital expenditures suggest aggressive investment in capacity and technology development. The company appears to be prioritizing growth and market expansion over shareholder returns in the current phase of its development cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.8 billion, the market appears to be valuing the company based on future growth potential rather than current financial performance. The low beta of 0.287 suggests lower volatility compared to the broader market, possibly reflecting investor perception of the company's strategic positioning in China's semiconductor independence initiatives. The valuation implies expectations of significant future revenue growth and profitability improvement.

Strategic Advantages And Outlook

The company benefits from China's strategic focus on semiconductor self-sufficiency and its established position in security and industrial applications. Its comprehensive offering from IP to finished products provides multiple revenue streams. However, the challenging financial performance indicates execution risks. The outlook depends on successful commercialization of investments and capturing growth in target markets including automotive electronics and IoT applications.

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