investorscraft@gmail.com

Intrinsic ValueMEMSensing Microsystems Co., Ltd. (688286.SS)

Previous Close$84.92
Intrinsic Value
Upside potential
Previous Close
$84.92

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

MEMSensing Microsystems operates as a specialized MEMS sensor manufacturer in China's competitive semiconductor sector, focusing on the design, development, and provision of micro-electromechanical systems products. The company generates revenue through the sale of MEMS microphones, pressure sensors, and inertial sensors, while also offering MEMS design services to clients across multiple industries. Its core business model leverages technological expertise in microfabrication to create miniature sensors that convert physical phenomena into electrical signals, serving as critical components in modern electronic devices. MEMSensing targets diverse end markets including consumer electronics, industrial automation, medical devices, and automotive applications, positioning itself as a domestic supplier in a market historically dominated by international players. The company's market position reflects China's strategic push for semiconductor self-sufficiency, though it operates in a highly competitive landscape against both global giants and numerous domestic competitors. Its focus on multiple sensor categories provides some diversification, but execution challenges are evident in recent financial performance as the company navigates technological complexity and intense price competition in the MEMS sensor space.

Revenue Profitability And Efficiency

The company reported revenue of approximately 506 million CNY for the period but experienced significant operational challenges, with a net loss of 35 million CNY. Negative operating cash flow of 40 million CNY and substantial capital expenditures of 66 million CNY indicate ongoing investment requirements while operating efficiency metrics remain under pressure in the competitive MEMS market.

Earnings Power And Capital Efficiency

MEMSensing demonstrated negative earnings power with diluted EPS of -0.63 CNY, reflecting the company's current unprofitability despite meaningful revenue generation. The negative operating cash flow combined with significant capital investment suggests the business is in a capital-intensive growth phase but has yet to achieve sustainable returns on invested capital in this demanding technological sector.

Balance Sheet And Financial Health

The balance sheet shows adequate liquidity with 145 million CNY in cash and equivalents against moderate total debt of 31 million CNY, providing some financial flexibility. However, the negative cash flow from operations and substantial capital expenditures indicate ongoing funding requirements that may pressure the company's financial position if profitability is not achieved in the near term.

Growth Trends And Dividend Policy

While the company operates in growing MEMS sensor markets, current financial performance shows contraction with negative income trends. The absence of dividend payments reflects the company's focus on preserving capital for operational needs and future growth investments rather than returning cash to shareholders at this development stage.

Valuation And Market Expectations

With a market capitalization of approximately 5.6 billion CNY, the market appears to be valuing the company based on its technological potential and strategic positioning in China's semiconductor ecosystem rather than current financial performance. The valuation suggests expectations for future growth and market share gains in the domestic MEMS sensor industry despite present operational challenges.

Strategic Advantages And Outlook

MEMSensing benefits from China's semiconductor localization initiatives and its established MEMS design capabilities, though execution remains challenging. The outlook depends on achieving technological competitiveness and scale efficiency against well-established international competitors while navigating the capital-intensive nature of semiconductor manufacturing and design development.

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