investorscraft@gmail.com

Intrinsic ValueHG Semiconductor Limited (6908.HK)

Previous CloseHK$0.49
Intrinsic Value
Upside potential
Previous Close
HK$0.49

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

HG Semiconductor Limited operates as a specialized manufacturer within China's competitive LED lighting industry, focusing on the design, development, and production of LED beads and various lighting solutions. The company's core revenue model combines direct sales of finished LED products—including candle, flood, bulb, and panel lights—with subcontracting services for electronics manufacturers. Operating in the industrials sector, HG Semiconductor serves as a component supplier to manufacturers of backlight LED modules, LCD panels, and other electronic products, positioning itself within the mid-stream value chain. The company's market position is challenged by intense competition and pricing pressures typical of the LED manufacturing sector, requiring continuous innovation and cost efficiency. Its 2021 rebranding from HongGuang Lighting to HG Semiconductor reflects a strategic pivot toward emphasizing semiconductor technology in its product offerings, though it remains primarily focused on lighting applications rather than advanced semiconductor components.

Revenue Profitability And Efficiency

The company reported HKD 75.3 million in revenue for the period, indicating a relatively small operational scale within the competitive LED market. Significant challenges are evident in profitability, with a net loss of HKD 156.8 million and negative operating cash flow of HKD 69.7 million. Capital expenditures of HKD 13.2 million suggest ongoing investment in production capabilities despite financial pressures.

Earnings Power And Capital Efficiency

HG Semiconductor demonstrates weak earnings power with a diluted EPS of -HKD 0.20, reflecting operational inefficiencies and potential pricing pressures in the LED market. The negative operating cash flow exceeding capital expenditures indicates fundamental challenges in converting revenue into cash, suggesting suboptimal capital allocation and potentially strained working capital management in a competitive manufacturing environment.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with HKD 8.8 million in cash against HKD 16.7 million in total debt, creating a net debt position that raises concerns about financial flexibility. With a market capitalization of HKD 535.1 million, the company's financial health appears challenged by negative cash generation and limited cash reserves relative to outstanding obligations.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth momentum, with revenue levels insufficient to support profitability. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital for operational requirements and potential restructuring efforts in a challenging market environment.

Valuation And Market Expectations

Trading with a negative beta of -0.33, the stock exhibits unusual correlation characteristics that may reflect specific market perceptions or limited liquidity. The market capitalization of HKD 535.1 million appears to incorporate expectations for future recovery or strategic changes, given the current financial underperformance and competitive industry dynamics.

Strategic Advantages And Outlook

The company's strategic positioning as an LED specialist with manufacturing capabilities in China provides potential cost advantages, though intense competition limits pricing power. The outlook remains challenging given current financial metrics, requiring significant operational improvements or strategic repositioning to achieve sustainable profitability in the evolving LED and semiconductor lighting markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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