investorscraft@gmail.com

Intrinsic ValueShanghai Awinic Technology Co.,Ltd. (688798.SS)

Previous Close$82.44
Intrinsic Value
Upside potential
Previous Close
$82.44

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

Shanghai Awinic Technology operates as a specialized fabless semiconductor company focused on mixed-signal, analog, and radio frequency integrated circuit design. The company generates revenue through the development and sale of proprietary IC solutions across multiple product categories including audio amplifiers, LED drivers, power management chips, RF devices, and touch/haptic controllers. Operating within China's competitive semiconductor ecosystem, Awinic serves diverse end markets including mobile phones, automotive electronics, wearables, and consumer IoT devices. The company maintains a strategic position as a domestic supplier in China's push for semiconductor self-sufficiency while competing with larger international players through specialized product offerings and cost-effective solutions for volume-driven consumer applications. Its technology portfolio addresses growing demand for advanced analog components in smart devices and automotive systems, positioning the company to benefit from secular trends in electrification and connectivity.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.93 billion with net income of CNY 254.9 million, reflecting an 8.7% net margin. Operating cash flow of CNY 402.5 million demonstrates solid cash generation from core operations. Capital expenditures of CNY -529.1 million indicate significant investment in future growth capabilities, though this resulted in negative free cash flow for the period.

Earnings Power And Capital Efficiency

Awinic delivered diluted EPS of CNY 1.10, demonstrating earnings capability despite substantial R&D investments typical in semiconductor design. The company maintains capital efficiency through its fabless model, avoiding heavy manufacturing investments while focusing on high-value design intellectual property. Operating cash flow coverage of net income at 1.58x indicates quality earnings conversion.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 1.0 billion in cash against total debt of CNY 336.6 million, providing a robust cash-to-debt ratio of approximately 3:1. This conservative financial structure supports ongoing R&D investments and provides flexibility in a cyclical semiconductor market. The company's financial position appears well-managed with adequate buffers for operational needs.

Growth Trends And Dividend Policy

The company maintains a balanced capital allocation strategy, distributing a dividend of CNY 0.33 per share while retaining earnings for technology development. This approach supports shareholder returns while funding growth initiatives in expanding semiconductor segments. The dividend payout ratio of approximately 30% indicates a commitment to returning capital while preserving reinvestment capacity.

Valuation And Market Expectations

With a market capitalization of CNY 20.8 billion, the company trades at approximately 7.1x revenue and 81.6x earnings, reflecting growth expectations in the semiconductor sector. The beta of 0.983 indicates market-aligned volatility, typical for technology companies. Valuation multiples suggest investor anticipation of future expansion in China's semiconductor market.

Strategic Advantages And Outlook

Awinic benefits from China's semiconductor localization initiatives and its specialized expertise in analog/RF design. The company's focus on high-growth applications like automotive electronics and IoT provides exposure to structural market trends. Ongoing technology development and market diversification should support competitive positioning, though execution remains critical in a capital-intensive industry with intense global competition.

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