investorscraft@gmail.com

Intrinsic ValueShenzhen Sunmoon Microelectronics Co., Ltd (688699.SS)

Previous Close$68.19
Intrinsic Value
Upside potential
Previous Close
$68.19

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

Shenzhen Sunmoon Microelectronics operates as a specialized integrated circuit design house focused on the Chinese semiconductor market. Its core revenue model is derived from the design and sale of proprietary display driver chips, including solutions for direct display, backlight drivers, and smart landscape lighting products. The company serves the high-growth LED display sector, targeting applications in single/dual-color screens, full-color displays, and the emerging mini/micro LED markets, including mini LED backlight products for consumer electronics. Its market position is that of a niche player within China's competitive semiconductor industry, leveraging its expertise in display technologies and intelligent lighting drivers. While not a market leader, it occupies a specialized segment, supplying components for the domestic manufacturing ecosystem and capitalizing on regional demand for display and lighting ICs.

Revenue Profitability And Efficiency

The company reported revenue of CNY 607.4 million for the period, demonstrating its commercial scale. However, profitability was constrained with net income of only CNY 7.1 million, indicating thin margins. Operating cash flow was negative at CNY -58.7 million, reflecting potential working capital pressures or investment phases that impacted cash generation efficiency during this fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.07, signaling modest earnings power relative to its share count. The negative operating cash flow, coupled with capital expenditures of CNY -39.5 million, suggests the company is in an investment cycle, potentially allocating capital towards future growth initiatives or technological development rather than generating immediate cash returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 57.0 million against total debt of CNY 73.2 million, indicating a manageable but notable debt level. This financial structure provides some liquidity, though the negative operating cash flow warrants monitoring for ongoing financial health and flexibility to meet future obligations.

Growth Trends And Dividend Policy

No dividend was distributed, aligning with a retention strategy typical of growth-focused technology firms. The capital expenditure level suggests reinvestment for expansion, likely targeting opportunities in advanced display technologies like mini/micro LEDs. Historical growth trends are not provided, but the current strategy appears oriented towards future market positioning.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.11 billion, the market assigns a significant premium to current earnings, reflecting expectations for future growth and potential in its specialized semiconductor niches. A beta of 1.033 indicates stock volatility slightly above the market average, consistent with technology sector characteristics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused expertise in display driver and lighting ICs within China's supply chain. Its outlook is tied to adoption trends in mini/micro LED technologies and domestic semiconductor demand. Success depends on executing its R&D roadmap and effectively competing in a capital-intensive industry against larger players.

Sources

Company DescriptionFinancial Data Provided

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