investorscraft@gmail.com

Intrinsic Value of ChipMOS TECHNOLOGIES INC. (IMOS)

Previous Close$19.25
Intrinsic Value
Upside potential
Previous Close
$19.25

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, CIK 0001123134

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