investorscraft@gmail.com

Intrinsic ValueLeaguer (Shenzhen) Microelectronics Corp. (688589.SS)

Previous Close$25.58
Intrinsic Value
Upside potential
Previous Close
$25.58

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

Leaguer (Shenzhen) Microelectronics Corp. operates as a specialized fabless semiconductor company, designing application-specific integrated circuits (ASICs) for smart connectivity solutions. Its core revenue model is derived from the development and licensing of proprietary chip designs, primarily serving the smart grid, automatic meter reading (AMR), and smart metering sectors. The company has carved a distinct niche within China's semiconductor landscape by focusing on power line communication (PLC) technology, enabling data transmission over existing electrical wiring for IoT applications. This specialization provides a competitive moat in smart city infrastructure, smart home automation, and energy management systems, where reliable, low-cost connectivity is critical. Leaguer's market position is bolstered by its integrated solutions approach, offering not just chips but complete meter reading and smart home packages, which enhances customer stickiness and creates recurring revenue streams in a rapidly expanding IoT ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of CNY 548.8 million with net income of CNY 84.3 million, indicating a net profit margin of approximately 15.4%. This demonstrates solid profitability for a fabless semiconductor firm. Operating cash flow of CNY 88.6 million significantly exceeded net income, reflecting strong cash conversion efficiency and effective working capital management in its capital-light business model.

Earnings Power And Capital Efficiency

Leaguer generated diluted EPS of CNY 0.70, showcasing its earnings power relative to its share count. The company maintains a capital-efficient structure with negative capital expenditures (CNY -45.7 million), typical of fabless operations that outsource manufacturing. This model allows for high returns on invested capital without significant fixed asset investments.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 710.6 million in cash and equivalents against total debt of CNY 318.0 million, providing a comfortable cash-to-debt ratio of approximately 2.2x. This strong liquidity position supports ongoing R&D investments and provides financial flexibility in a cyclical semiconductor market without excessive leverage concerns.

Growth Trends And Dividend Policy

While specific growth rates aren't provided, the company's focus on smart grid and IoT markets positions it in high-growth segments. Leaguer demonstrates shareholder returns through a dividend of CNY 0.25 per share, indicating a commitment to returning capital while maintaining sufficient cash for operational needs and strategic investments in technology development.

Valuation And Market Expectations

With a market capitalization of CNY 3.62 billion, the company trades at approximately 6.6x revenue and 43x earnings, reflecting market expectations for growth in its specialized semiconductor niche. The negative beta of -0.013 suggests low correlation with broader market movements, possibly indicating investors view it as a defensive play in technology.

Strategic Advantages And Outlook

Leaguer's strategic advantage lies in its deep expertise in PLC technology and focus on China's smart infrastructure modernization. The outlook remains positive given government support for smart grid deployment and IoT adoption, though the company faces typical semiconductor industry challenges including cyclical demand and intense technological competition requiring continuous innovation.

Sources

Company financial reportsStock exchange disclosures

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