investorscraft@gmail.com

Intrinsic ValueWuxi ETEK Microelectronics Co.,Ltd. (688601.SS)

Previous Close$50.97
Intrinsic Value
Upside potential
Previous Close
$50.97

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

Wuxi ETEK Microelectronics operates as a specialized analog integrated circuit manufacturer, focusing on power management, signal processing, and display driver solutions. The company serves diverse applications including consumer electronics, wireless charging, and battery management systems through its portfolio of LDO converters, DC-DC converters, and protection devices. Operating within China's competitive semiconductor landscape, ETEK has established itself as a domestic supplier of essential analog components, leveraging its technical expertise to address growing demand for power efficiency and system integration in electronic devices. The company's product diversification across multiple analog IC categories provides some insulation against market cyclicality while positioning it to benefit from broader semiconductor industry trends and domestic supply chain development initiatives.

Revenue Profitability And Efficiency

The company generated CNY 787.5 million in revenue with net income of CNY 125.9 million, representing a healthy net margin of approximately 16%. Operating cash flow of CNY 133.2 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 16.1 million suggest a capital-light business model with disciplined investment in maintaining technological capabilities.

Earnings Power And Capital Efficiency

ETEK demonstrates solid earnings power with diluted EPS of CNY 0.95 and robust operating cash flow generation. The company maintains efficient capital allocation with modest capital expenditures relative to operating cash flow, indicating high returns on invested capital. The business model appears scalable with operating leverage potential given the fixed-cost nature of semiconductor design and manufacturing.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 416.2 million in cash and equivalents against minimal total debt of CNY 17.7 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The substantial cash reserves support ongoing R&D investments and potential strategic initiatives without requiring external financing.

Growth Trends And Dividend Policy

ETEK has implemented a shareholder-friendly dividend policy, distributing CNY 0.40 per share while maintaining ample cash reserves for growth. The company's capital allocation strategy balances returning capital to shareholders with retaining sufficient funds for organic expansion and technological advancement in the competitive analog semiconductor market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.52 billion, the company trades at a P/E multiple around 44x based on current earnings. This valuation reflects market expectations for growth in the analog semiconductor sector and ETEK's positioning within China's expanding technology ecosystem. The beta of 0.44 suggests lower volatility compared to the broader market.

Strategic Advantages And Outlook

ETEK benefits from its specialized focus on analog ICs and established presence in China's semiconductor supply chain. The company's technical expertise in power management and signal processing positions it well for continued demand from consumer electronics and industrial applications. Ongoing domestic semiconductor industry development provides potential growth opportunities despite competitive pressures.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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