Previous Close | $19.25 |
Intrinsic Value | $334.23 |
Upside potential | +1,636% |
Data is not available at this time.
ChipMOS TECHNOLOGIES INC. operates as a leading provider of semiconductor testing and assembly services, specializing in display driver ICs, memory, and mixed-signal products. The company serves a global clientele, including fabless semiconductor firms and integrated device manufacturers, leveraging its advanced packaging and testing capabilities. Its revenue model is driven by high-margin testing services and assembly solutions, positioning it as a critical partner in the semiconductor supply chain. ChipMOS maintains a strong foothold in Asia, particularly Taiwan and China, where it benefits from proximity to key semiconductor hubs. The company differentiates itself through precision engineering, reliability, and scalability, catering to the growing demand for high-performance ICs in consumer electronics, automotive, and industrial applications. Its market position is reinforced by long-term customer relationships and technological expertise in niche segments like advanced display drivers.
In FY 2024, ChipMOS reported revenue of NT$22.7 billion, with net income of NT$1.44 billion, reflecting a net margin of approximately 6.3%. Diluted EPS stood at NT$39.2, indicating stable profitability. Operating cash flow was robust at NT$5.94 billion, though capital expenditures of NT$5.08 billion suggest significant reinvestment in capacity and technology. The company’s efficiency metrics highlight disciplined cost management amid industry cyclicality.
The company’s earnings power is underpinned by its high-value testing services, which generate consistent cash flows. Capital efficiency appears balanced, with capex nearly matching operating cash flow, signaling a focus on sustaining technological competitiveness. The modest net income relative to revenue suggests operating leverage could improve with higher utilization rates or pricing power in specialized segments.
ChipMOS maintains a solid liquidity position, with cash and equivalents of NT$15.22 billion against total debt of NT$15.16 billion, indicating a near-neutral net debt position. The balance sheet reflects prudent leverage, though the debt level warrants monitoring given the capital-intensive nature of the semiconductor industry. Shareholders’ equity remains healthy, supporting future growth initiatives.
Growth trends are tied to semiconductor demand cycles, with opportunities in automotive and display drivers. The company paid a dividend of NT$1.11 per share, reflecting a payout ratio of roughly 2.8% of net income, suggesting a conservative but shareholder-friendly approach. Future dividend sustainability will depend on earnings stability and capex requirements.
The market likely values ChipMOS based on its niche expertise and cash flow stability, though its valuation multiples may reflect cyclical risks. Investors may focus on its ability to maintain margins amid industry downturns and capitalize on secular growth in automotive and advanced display technologies.
ChipMOS’s strategic advantages include its specialized testing capabilities and entrenched customer relationships. The outlook hinges on semiconductor demand recovery, with potential upside from increased adoption of high-resolution displays and electric vehicles. Risks include geopolitical tensions in Asia and pricing pressure from larger competitors. The company’s focus on R&D and operational efficiency will be critical to sustaining its market position.
Company filings, CIK 0001123134
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |