investorscraft@gmail.com

Intrinsic ValuePuya Semiconductor (Shanghai) Co., Ltd. (688766.SS)

Previous Close$306.00
Intrinsic Value
Upside potential
Previous Close
$306.00

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

Puya Semiconductor operates as a specialized integrated circuit designer and manufacturer focusing on non-volatile memory and mixed-signal solutions. The company develops and produces Flash, EEPROM, analog motor drivers, and high-security memory chips, serving diverse end markets including automotive, industrial, communications, and IoT applications. Founded in 2012 and based in Shanghai, Puya has established itself as a domestic Chinese semiconductor player competing in the global memory and analog IC market. The company's product portfolio addresses growing demand for secure, reliable semiconductor components across multiple technology sectors, positioning it within the broader semiconductor ecosystem. Puya's focus on known good die and wafer-level chip scale packaging demonstrates technical capability in advanced semiconductor manufacturing processes. The company operates in a highly competitive global semiconductor industry while benefiting from China's push for domestic semiconductor self-sufficiency and technological independence.

Revenue Profitability And Efficiency

Puya Semiconductor generated CNY 1.80 billion in revenue with net income of CNY 292 million, achieving a healthy net margin of approximately 16.2%. The company's operating cash flow of CNY 107 million, while positive, was significantly lower than net income, indicating potential working capital investments or timing differences in cash collection. Capital expenditures of CNY 289 million suggest ongoing investments in manufacturing capabilities and technology development.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with diluted EPS of CNY 1.97, reflecting efficient capital allocation. The substantial capital expenditure program, nearly three times operating cash flow, indicates aggressive investment in capacity expansion and technological advancement. This strategic capital deployment suggests management's focus on long-term growth rather than short-term cash preservation.

Balance Sheet And Financial Health

Puya maintains a robust balance sheet with CNY 995 million in cash and equivalents against minimal total debt of CNY 2.6 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility for ongoing R&D investments and potential market expansion. The virtually debt-free capital structure underscores conservative financial management and low financial risk.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.31 per share, indicating a commitment to shareholder returns despite its growth phase. The significant capital expenditure program suggests management is prioritizing expansion and technological advancement alongside returning capital to shareholders. This balanced approach reflects a mature capital allocation strategy for a growth-oriented semiconductor company.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.0 billion, the company trades at a P/E ratio of around 44x based on current earnings, reflecting growth expectations in the semiconductor sector. The beta of 1.21 indicates higher volatility than the broader market, typical for technology stocks. This valuation suggests investor confidence in Puya's growth prospects within China's semiconductor industry.

Strategic Advantages And Outlook

Puya benefits from China's semiconductor localization initiatives and growing domestic demand for specialized ICs. Its diverse product portfolio across memory and analog segments provides revenue diversification. The company's focus on high-security memories and automotive applications positions it well in growing market segments. Ongoing capital investments suggest confidence in future demand growth and technological competitiveness.

Sources

Company financial reportsStock exchange disclosuresCompany description 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