investorscraft@gmail.com

Intrinsic ValueGreat Microwave Technology Co., Ltd. (688270.SS)

Previous Close$208.99
Intrinsic Value
Upside potential
Previous Close
$208.99

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

Great Microwave Technology operates as a specialized semiconductor company focused on the research, development, production, and sales of integrated circuit chips and microsystems. The company serves the defense and communications sectors with radar systems, communication equipment, and electronic components manufacturing. Its vertically integrated approach spans from IC design to final product manufacturing, positioning it within China's strategic technology ecosystem. The company leverages its technical expertise in microwave technology to address specialized market segments requiring high-reliability components. This niche focus allows Great Microwave to maintain competitive advantages in government and industrial applications where technical specifications and reliability outweigh pure cost considerations. The company's headquarters in Hangzhou places it within one of China's major technology hubs, providing access to talent and supply chain resources essential for semiconductor development and manufacturing.

Revenue Profitability And Efficiency

The company generated CNY 303 million in revenue with net income of CNY 17.8 million, reflecting a net margin of approximately 5.9%. Operating cash flow of CNY 9.5 million indicates some challenges in converting profits to cash, potentially due to working capital requirements in the capital-intensive semiconductor industry. The negative capital expenditures of CNY -198.8 million suggest significant investment in capacity expansion or technology upgrades.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.08, the company demonstrates modest earnings power relative to its market capitalization. The substantial negative capital expenditures indicate aggressive investment in future growth capabilities, which may pressure near-term profitability but could enhance long-term competitive positioning. The company's focus on specialized semiconductor products suggests potential for higher margins as production scales and technology matures.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 684.7 million in cash and equivalents against minimal total debt of CNY 539,278. This conservative capital structure provides significant financial flexibility for ongoing R&D investments and operational expansion. The substantial cash reserves relative to debt indicate a robust financial foundation capable of supporting strategic initiatives without external financing requirements.

Growth Trends And Dividend Policy

Despite modest current earnings, the company pays a dividend of CNY 0.17 per share, which exceeds the diluted EPS, suggesting either a special distribution or commitment to shareholder returns despite earnings constraints. The aggressive capital expenditure program indicates management's focus on long-term growth rather than short-term profitability, positioning the company for potential market expansion and technology advancement in China's semiconductor sector.

Valuation And Market Expectations

With a market capitalization of CNY 15.3 billion, the company trades at significant multiples relative to current financial metrics, reflecting investor expectations for substantial future growth. The negative beta of -0.366 suggests the stock moves counter to broader market trends, possibly due to its specialized defense and government contracting focus, which may be perceived as defensive during market volatility.

Strategic Advantages And Outlook

The company's strategic positioning in China's semiconductor ecosystem, particularly in defense and communications applications, provides insulation from consumer market volatility. Its strong balance sheet and government sector focus offer stability, while significant CAPEX investments indicate preparation for future growth opportunities in China's technology self-sufficiency initiatives. The specialized nature of its products creates barriers to entry and potential pricing power in niche markets.

Sources

Company descriptionFinancial metrics providedShanghai Stock Exchange filings

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