|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.10 CNY | -3.84% |
|
-8.69% | -30.13% |
| 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 |
Company Valuation: Sai MicroElectronics Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,928 | 10,838 | 17,633 | 12,579 | 40,975 | 28,630 | - |
| Change | - | -39.55% | 62.7% | -28.66% | 225.73% | -30.13% | - |
| Enterprise Value (EV) | 17,928 | 10,838 | 17,633 | 12,579 | 40,975 | 28,630 | 28,630 |
| Change | - | -39.55% | 62.7% | -28.66% | 225.73% | -30.13% | 0% |
| P/E | 79.2x | -148x | 172x | - | 27.8x | 103x | 60.2x |
| PBR | 3.53x | 2.18x | 3.42x | - | 6.08x | 5.37x | 4.93x |
| PEG | - | 1x | -1x | - | - | -1.3x | 0.8x |
| Capitalization / Revenue | 19.3x | 13.8x | 13.6x | - | 49.7x | 15.3x | 12.8x |
| EV / Revenue | 0x | 0x | 0x | - | 0x | 15.3x | 12.8x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | 0x | -0x | 0x | - | 0x | 117x | 63.5x |
| EV / FCF | -0x | -0x | -0x | - | -0x | -353x | 322x |
| FCF Yield | -3.29% | -12.3% | -2.4% | - | -0.36% | -0.28% | 0.31% |
| Dividend per Share 2 | - | - | 0.035 | - | 0.37 | - | - |
| Rate of return | - | - | 0.15% | - | 0.66% | - | - |
| EPS 2 | 0.31 | -0.1 | 0.14 | - | 2.012 | 0.38 | 0.65 |
| Distribution rate | - | - | 25% | - | 18.4% | - | - |
| Net sales 1 | 928.5 | 785.8 | 1,300 | - | 824.1 | 1,877 | 2,230 |
| EBITDA | 294.7 | - | - | - | - | - | - |
| EBIT 1 | 197.5 | -171.6 | 31.71 | - | 1,380 | 245 | 451 |
| Net income 1 | 205.7 | -73.36 | 103.6 | -170 | 1,473 | 277 | 474 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 24.56 | 14.78 | 24.04 | 17.18 | 55.96 | 39.10 | 39.10 |
| Nbr of stocks (in thousands) | 729,979 | 733,289 | 733,497 | 732,213 | 732,213 | 732,213 | - |
| Announcement Date | 3/30/22 A | 3/28/23 A | 3/26/24 A | 3/19/25 A | 3/26/26 A | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 102.89x | - | - | -.--% | 4.21B | |
| 58.56x | 9.23x | 46.76x | 1.36% | 194B | |
| 78.63x | 9.94x | 19.06x | -.--% | 105B | |
| 68.04x | - | - | 0.14% | 69.75B | |
| 56.49x | 11.2x | 42.45x | 0.85% | 59.07B | |
| 64.96x | 8.42x | 33.56x | 0.65% | 48.58B | |
| 32.61x | 9.06x | 25.47x | 1.01% | 45.79B | |
| 57.85x | 9.6x | 39.38x | 0.77% | 43.41B | |
| 8115.56x | 77.22x | 2428.11x | - | 42.96B | |
| 43.47x | 10.1x | 34.59x | 0.45% | 41.66B | |
| Average | 867.90x | 18.10x | 333.67x | 0.58% | 65.48B | |
| Weighted average by Cap. | 589.13x | 14.60x | 213.23x | 0.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 300456 Stock
- Valuation Sai MicroElectronics Inc.
Select your edition
All financial news and data tailored to specific country editions
