investorscraft@gmail.com

Intrinsic ValueChangzhou Galaxy Century Microelectronics Co.,Ltd. (688689.SS)

Previous Close$34.02
Intrinsic Value
Upside potential
Previous Close
$34.02

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

Changzhou Galaxy Century Microelectronics operates as a specialized semiconductor device manufacturer, focusing on the research, development, and production of a diverse portfolio including diodes, transistors, bridge rectifiers, LEDs, photocouplers, and linear integrated circuits. The company serves a broad industrial clientele across critical sectors such as home appliances, green lighting, network communication, automotive electronics, smart meters, and industrial control systems, providing both standard products and OEM services. As a subsidiary of Action Star International Limited, it leverages its established presence since 1994 to maintain a competitive position within China's expansive electronics supply chain, catering to the growing demand for discrete semiconductors and essential components in various electronic applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 909 million with a net income of CNY 71.9 million, indicating a net profit margin of approximately 7.9%. Operating cash flow was positive at CNY 67.0 million, though capital expenditures of CNY 91.6 million resulted in negative free cash flow for the period, reflecting ongoing investment in its operational capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.56, demonstrating the firm's ability to generate profits from its equity base. The significant capital expenditure relative to operating cash flow suggests a period of substantial reinvestment into the business to support future growth and operational capabilities.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 246.8 million against total debt of CNY 412.5 million. This indicates a manageable leverage profile, providing the company with financial flexibility to navigate its investment cycle and operational requirements effectively.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by declaring a dividend of CNY 0.23 per share. This payout, against earnings of CNY 0.56 per share, implies a dividend payout ratio of approximately 41%, balancing capital returns with retention for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.53 billion, the stock trades at a price-to-earnings multiple derived from its current earnings and share price. A beta of 0.246 suggests lower volatility compared to the broader market, which may appeal to certain investor profiles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused product portfolio and entrenched position within key Chinese industrial supply chains. Its outlook is tied to the continued growth in demand for semiconductors across its diverse end markets, including the automotive and industrial control sectors.

Sources

Company FinancialsPublic 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