investorscraft@gmail.com

Intrinsic Value3Peak Incorporated (688536.SS)

Previous Close$202.92
Intrinsic Value
Upside potential
Previous Close
$202.92

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

3Peak Incorporated operates as a fabless semiconductor company specializing in high-performance analog integrated circuits, serving diverse industrial applications through its comprehensive product portfolio. The company's core revenue model centers on designing and marketing analog chips while outsourcing manufacturing to third-party foundries, leveraging China's growing semiconductor ecosystem. Its product offerings include linear regulators, data converters, interface ICs, and power management solutions that enable precise signal processing and energy efficiency in industrial automation, communications infrastructure, and consumer electronics. Operating within the highly competitive global semiconductor sector, 3Peak positions itself as a domestic technology provider capitalizing on China's push for semiconductor self-sufficiency and industrial upgrading. The company targets mid-to-high-end analog market segments where performance and reliability are critical, competing against both international giants and local players while benefiting from government support for domestic chip development.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.22 billion for the period but experienced significant challenges with a net loss of CNY -197.2 million and negative diluted EPS of -1.5 CNY. Operating cash flow remained positive at CNY 70.6 million, though capital expenditures of CNY -212.9 million indicate substantial ongoing investment in research and development and operational capabilities.

Earnings Power And Capital Efficiency

Despite negative earnings, the company maintains positive operating cash generation, suggesting underlying operational viability despite market headwinds. The substantial capital expenditure relative to operating cash flow indicates aggressive investment in future capabilities, though current returns on invested capital appear challenged given the net loss position and significant ongoing investments.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with cash and equivalents of CNY 1.30 billion against total debt of CNY 375.7 million, providing a comfortable cushion. The conservative debt level relative to cash reserves indicates financial stability despite operational challenges, with sufficient resources to weather current market conditions.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its growth-focused strategy and current loss-making position. This approach prioritizes reinvestment into research and development and market expansion over shareholder returns, aligning with typical growth-stage technology company practices in the semiconductor sector.

Valuation And Market Expectations

With a market capitalization of CNY 21.94 billion and negative earnings, the valuation reflects high growth expectations rather than current profitability. The beta of 1.404 indicates higher volatility than the market, suggesting investors price in both growth potential and sector-specific risks in the competitive semiconductor landscape.

Strategic Advantages And Outlook

The company benefits from China's semiconductor independence initiatives and its focus on industrial-grade analog products. However, it faces intense competition and cyclical industry pressures. Long-term prospects depend on successful product development and capturing market share in specialized analog segments while navigating global semiconductor market dynamics.

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