investorscraft@gmail.com

Intrinsic ValueMacmic Science&Technology Co.,Ltd. (688711.SS)

Previous Close$30.77
Intrinsic Value
Upside potential
Previous Close
$30.77

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

Macmic Science & Technology operates as a specialized power semiconductor manufacturer, developing and producing a comprehensive portfolio of MOSFET modules, IGBT discrete products, fast recovery diodes, and thyristor modules. The company serves diverse industrial applications including renewable energy inverters, electric vehicle systems, industrial welding equipment, and power supply units. Its revenue model combines direct sales of discrete components with higher-value module solutions, positioning it in the competitive mid-tier power semiconductor market where it targets cost-sensitive industrial customers requiring reliable power management solutions. The company maintains a niche focus on specific power conversion applications rather than competing directly with largest semiconductor manufacturers, leveraging its specialized expertise in power device packaging and module integration. This strategic positioning allows Macmic to address specific customer needs in growth sectors like renewable energy and electric transportation while maintaining operational flexibility.

Revenue Profitability And Efficiency

The company generated CNY 1.33 billion in revenue but reported a net loss of CNY 14.5 million, indicating margin pressure in the competitive semiconductor environment. Operating cash flow remained positive at CNY 122 million, demonstrating underlying operational efficiency despite the net income shortfall. Capital expenditures of CNY 115.8 million suggest ongoing investment in manufacturing capabilities and technology development.

Earnings Power And Capital Efficiency

Negative diluted EPS of CNY -0.068 reflects current earnings challenges, though positive operating cash flow indicates the business maintains fundamental cash-generating ability. The significant capital expenditure relative to operating cash flow suggests aggressive investment in production capacity, which may position the company for future growth but currently pressures near-term profitability metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 225.6 million in cash against CNY 803.6 million in total debt, indicating moderate leverage. The debt level appears manageable given the company's revenue scale and operating cash flow generation. The cash position provides some buffer for ongoing operations and strategic investments in the competitive semiconductor sector.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of CNY 0.09 per share, suggesting management confidence in long-term prospects. The simultaneous investment in capital expenditures and dividend payments indicates a balanced approach to returning capital to shareholders while funding growth initiatives in the evolving power semiconductor market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.92 billion, the market appears to be pricing in future recovery and growth potential beyond current profitability challenges. The beta of 1.083 indicates slightly higher volatility than the broader market, reflecting the cyclical nature of semiconductor investments and growth expectations embedded in the valuation.

Strategic Advantages And Outlook

The company's focus on power semiconductors for growing applications like electric vehicles and renewable energy provides strategic positioning in key growth markets. Its specialized product portfolio and manufacturing expertise in power modules represent competitive advantages, though execution on profitability improvement remains critical for long-term success in the capital-intensive semiconductor industry.

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