investorscraft@gmail.com

Intrinsic ValueShanghai Fudan Microelectronics Group Company Limited (688385.SS)

Previous Close$80.09
Intrinsic Value
Upside potential
Previous Close
$80.09

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

Shanghai Fudan Microelectronics Group is a specialized semiconductor company operating primarily in Mainland China, focusing on the design, development, and sale of integrated circuits and related testing services. Its core revenue model is driven by the sale of a diverse portfolio of IC products, including security and identification chips, smart meter ASICs, non-volatile memory, and specific analog circuits, supplemented by fee-based testing services. The company serves critical sectors such as financial services through bank and CPU cards, public infrastructure via social security and transportation cards, and industrial applications with its ePLC solutions and ultra-low-power MCUs. Its market position is that of a domestic specialist in application-specific integrated circuits, leveraging its expertise to cater to localized demand for secure and reliable semiconductor solutions within China's broader technology ecosystem.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of CNY 3.58 billion, achieving a net income of CNY 572.6 million. This reflects a healthy net margin of approximately 16%, indicating effective cost management and operational efficiency. The business generated strong operating cash flow of CNY 736.8 million, supporting its investment activities and financial stability.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with a diluted EPS of CNY 0.70. Capital expenditure was significant at CNY -632.95 million, highlighting ongoing investments in capacity and technology. This suggests a focus on sustaining competitive advantages and future growth within the capital-intensive semiconductor industry.

Balance Sheet And Financial Health

Financial health is supported by a cash position of CNY 1.09 billion against total debt of CNY 1.72 billion, indicating manageable leverage. The balance sheet appears stable, with sufficient liquidity to meet obligations and fund operations, though the debt level warrants monitoring given industry cyclicality.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach, distributing a dividend of CNY 0.08 per share. This policy, combined with its market cap of CNY 42.57 billion, suggests a commitment to returning capital while balancing reinvestment needs for growth in the dynamic semiconductor sector.

Valuation And Market Expectations

Trading on the Shanghai Stock Exchange, the stock exhibits low beta (0.062), indicating lower volatility relative to the market. The valuation reflects investor expectations for steady performance and niche market positioning, rather than high-growth speculation common in some tech segments.

Strategic Advantages And Outlook

Strategic advantages include deep expertise in security and identification ICs, serving essential domestic applications. The outlook depends on execution within China's semiconductor localization initiatives and ability to innovate in competitive segments, though global supply chain and demand fluctuations pose inherent risks.

Sources

Company DescriptionFinancial Data Provided

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