Intchains Group Ltd (NASDAQ: ICG)

Sector: Technology Industry: Semiconductors CIK: 0001895597
Market Cap 109.76 Mn
P/B 0.10
P/E 1.20
P/S 0.42
ROIC (Qtr) -5.05
Div Yield % 0.00
Rev 1y % (Qtr) -84.84
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00

About

Intchains Group Ltd (ICG) is a company based in the Cayman Islands, operating primarily through its subsidiaries in the People's Republic of China (PRC). The company specializes in the front-end and back-end of IC design, making it a provider of integrated solutions for high-performance computing ASIC chip products in the blockchain industry. With a fabless business model, Intchains focuses on the development of ASIC chips, which are then manufactured, packaged, and tested by world-class wafer foundry and OSAT partners. Intchains' primary products...

Read more

Price action

Investment thesis

Bull case

  • Tangible assets of 1.14B provide exceptional 56.84x coverage of deferred revenue 20.05M, showing strong service capability backing.
  • Short-term investments of 194.86M provide solid 5.61x coverage of other current liabilities 34.71M, indicating strong liquidity.
  • Retained earnings of 840.82M provide strong 24.23x coverage of other current liabilities 34.71M, indicating earnings quality.
  • Tangible assets of 1.14B provide robust 32.84x coverage of other current liabilities 34.71M, indicating strong asset backing.
  • R&D investment of 110.13M represents healthy 5.49x of deferred revenue 20.05M, indicating strong future innovation pipeline.

Bear case

  • Investment activities of 0 provide weak support for R&D spending of 110.13M, which is 0x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 0 provides insufficient coverage of deferred revenue obligations of 20.05M, which is 0x, raising concerns about future service delivery capabilities.
  • Operating cash flow of 0 provides minimal -0x coverage of tax expenses of (19.66M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Long-term investments of 285.21M represent a high 2x of fixed assets 142.69M, indicating potential overexposure to financial assets versus operational capabilities.
  • Operating cash flow of 0 barely covers operating expenses of (7.70M) with a -0 ratio, suggesting thin operational efficiency margins and limited flexibility.

Peer comparison

Companies in the Semiconductors
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NVDA Nvidia Corp 4,516.69 Bn 45.53 24.14 10.48 Bn
2 TSM Taiwan Semiconductor Manufacturing Co Ltd 1,678.13 Bn 32.54 14.09 31.18 Bn
3 AVGO Broadcom Inc. 1,624.80 Bn 70.26 25.43 65.14 Bn
4 MU Micron Technology Inc 386.61 Bn 32.46 9.14 12.43 Bn
5 AMD Advanced Micro Devices Inc 330.88 Bn 100.08 10.33 3.87 Bn
6 INTC Intel Corp 300.63 Bn 1,518.33 5.63 46.55 Bn
7 QCOM Qualcomm Inc/De 195.07 Bn 35.20 4.40 14.81 Bn
8 TXN Texas Instruments Inc 173.86 Bn 34.48 10.07 14.05 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets -0.15 4.22
EV to Cash from Ops. EV/CFO 1.20 -369.72
EV to Debt EV to Debt 0.00 90.98
EV to EBIT EV/EBIT -2.32 -66.75
EV to EBITDA EV/EBITDA -21.00 23.41
EV to Free Cash Flow [EV/FCF] EV/FCF 1.12 -8.88
EV to Market Cap EV to Market Cap -1.52 0.80
EV to Revenue EV/Rev -0.64 20.68
Price to Book Value [P/B] P/B 0.10 5.21
Price to Earnings [P/E] P/E 1.20 11.55
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 2.39
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 8.25
Dividend per Basic Share Div per Share (Qtr) 0.00 0.63
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 9.91
Interest Coverage Int. cover (Qtr) 0.00 8.38
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.00 -155.98
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -49.52 45.60
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 5.64
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 95.47 26.23
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.00 47.12
EBIT Growth (1y) % EBIT 1y % (Qtr) 29.30 25.83
EBT Growth (1y) % EBT 1y % (Qtr) 29.30 39.93
EPS Growth (1y) % EPS 1y % (Qtr) 87.50 24.64
FCF Growth (1y) % FCF 1y % (Qtr) 0.00 244.42
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -37.35 43.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.23 0.49
Cash Payout Ratio Cash Payout Ratio 0.00 0.09
Cash Ratio Cash Ratio (Qtr) 6.47 2.23
Current Ratio Curr Ratio (Qtr) 16.53 5.43
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 0.34
Interest Cover Ratio Int Coverage (Qtr) 0.00 8.38
Times Interest Earned Times Interest Earned (Qtr) 0.00 8.38
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 0.00 -112.38
EBIT Margin % EBIT Margin % (Qtr) 27.73 -91.98
EBT Margin % EBT Margin % (Qtr) 27.73 -132.25
Gross Margin % Gross Margin % (Qtr) 37.10 47.73
Net Profit Margin % Net Margin % (Qtr) 35.30 -133.26