Valuation Sai MicroElectronics Inc.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
40.62 ^CNY	-5.12%		+3.89%	-27.41%

05-08	Sai Microelectronics's shareholder plans to unload stake	RE
05-07	Silex CEO on listing: 'We see significant interest in our sector'	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	15,224	17,928	10,838	17,633	12,579	40,975
Change	-	17.76%	-39.55%	62.7%	-28.66%	225.73%
Enterprise Value (EV) ¹	14,838	15,618	9,959	17,736	12,950	40,110
Change	-	5.26%	-36.24%	78.09%	-26.98%	209.72%
P/E	76.8x	79.2x	-148x	172x	-74x	27.8x
PBR	4.94x	3.53x	2.18x	3.42x	2.55x	6.08x
PEG	-	-	1x	-1x	0x	-0x
Capitalization / Revenue	19.9x	19.3x	13.8x	13.6x	10.4x	49.7x
EV / Revenue	19.4x	16.8x	12.7x	13.6x	10.7x	48.7x
EV / EBITDA	188x	310x	-35.6x	1,632x	-179x	-64.9x
EV / EBIT	2,572x	-366x	-27x	-147x	-51.8x	-50x
EV / FCF	-53.7x	-122x	-5.98x	-17.2x	-46.1x	139x
FCF Yield	-1.86%	-0.82%	-16.7%	-5.8%	-2.17%	0.72%
Dividend per Share ²	0.035	0.035	-	0.035	-	0.37
Rate of return	0.15%	0.14%	-	0.15%	-	0.66%
EPS ²	0.31	0.31	-0.1	0.14	-0.2322	2.012
Distribution rate	11.3%	11.3%	-	25%	-	18.4%
Net sales ¹	765	928.5	785.8	1,300	1,205	824.1
EBITDA ¹	78.84	50.42	-279.9	10.87	-72.34	-618.1
EBIT ¹	5.768	-42.65	-369.1	-120.9	-249.9	-802.7
Net income ¹	201.1	205.7	-73.36	103.6	-170	1,473
Net Debt ¹	-386.2	-2,310	-879	102.7	371.1	-864.7
Reference price ²	23.82	24.56	14.78	24.04	17.18	55.96
Nbr of stocks (in thousands)	639,122	729,979	733,289	733,497	732,213	732,213
Announcement Date	3/16/21 A	3/30/22 A	3/28/23 A	3/26/24 A	3/19/25 A	3/26/26 A

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAI MICROELECTRONICS INC.	-	-	-	-	4.38B
MEDIATEK INC.	63.16x	10.03x	50.94x	1.26%	210B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	75.7x	9.51x	18.24x	-.--%	101B
ELITE MATERIAL CO., LTD.	63.31x	12.77x	47.94x	0.75%	68.17B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	60.83x	-	-	0.16%	62.5B
UNIMICRON TECHNOLOGY CORP.	64.56x	8.36x	33.86x	0.65%	48.16B
SHENNAN CIRCUITS CO., LTD.	60.38x	10.06x	40.91x	0.73%	45.61B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	32.53x	8.22x	24.27x	1.03%	43.77B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8204.22x	77.76x	2463.89x	-	43.52B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	40.85x	9.35x	30.36x	0.49%	38.37B
Average	962.84x	18.26x	338.80x	0.64%	66.48B
Weighted average by Cap.	597.96x	14.88x	215.31x	0.74%