investorscraft@gmail.com

Intrinsic ValueChipsea Technologies (shenzhen) Corp. (688595.SS)

Previous Close$40.00
Intrinsic Value
Upside potential
Previous Close
$40.00

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

Chipsea Technologies is a specialized fabless semiconductor company focused on the design and development of integrated circuits, primarily analog-to-digital converters (ADCs) and microcontrollers (MCUs), for the Internet of Things ecosystem. The company operates within China's expansive technology sector, providing essential sensing and processing components that enable smart functionality across diverse applications. Its core revenue model is based on the sale of proprietary semiconductor intellectual property and finished chip solutions to manufacturers in consumer electronics, industrial systems, and healthcare devices. Chipsea leverages its expertise in measurement algorithms to deliver highly integrated, application-specific solutions that reduce system complexity and cost for its clients. The firm occupies a niche but critical position in the domestic semiconductor supply chain, catering to the growing demand for localized, high-performance analog and mixed-signal chips. While it faces intense competition from larger global players, its focused approach on IoT-adjacent markets provides a distinct strategic foothold.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 702.3 million but experienced a significant net loss of CNY -172.9 million, indicating severe profitability challenges. Operating cash flow was negative at CNY -96.8 million, and capital expenditures were CNY -84.6 million, reflecting ongoing investment amidst operational strain.

Earnings Power And Capital Efficiency

The diluted EPS of CNY -1.23 underscores a period of substantial earnings pressure. Negative operating cash flow, combined with significant capital investment, points to inefficient capital deployment and a current inability to generate positive returns from its core operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 611.6 million against total debt of CNY 739.2 million. This debt-to-cash ratio indicates a leveraged position that may constrain financial flexibility, though the company's cash reserves provide a buffer for near-term obligations.

Growth Trends And Dividend Policy

The reported net loss suggests the company is in a challenging growth phase, potentially investing heavily for future expansion. Reflecting this, the dividend per share is zero, a common policy for growth-oriented technology firms prioritizing reinvestment over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.48 billion, the market appears to be valuing the company on its long-term potential and intellectual property within the strategic Chinese semiconductor sector, rather than its current negative earnings, as indicated by a beta of 0.489.

Strategic Advantages And Outlook

Chipsea's key advantage is its deep, specialized focus on ADC and MCU design for IoT applications, a high-growth market. The outlook is contingent on its ability to monetize its R&D investments, achieve profitability, and capitalize on domestic semiconductor industry tailwinds and import substitution policies.

Sources

Company DescriptionSHH Financial 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