Valuation Tongfu Microelectronics Co.,Ltd

Stocks

End-of-day quote Shenzhen S.E. 16/10/2026			5-day change	1st Jan Change
48.67 ^CNY	-2.17%		-12.39%	+29.10%

09-18	EVAS Intelligence Technology Co., Ltd. announced that it has received CNY 2 billion in funding from a group of investors	CI
09-14	Tongfu Microelectronics Raises 4.21 Billion Yuan in Private Placement	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,708	21,805	34,928	44,845	57,213	73,861	-	-
Change	-	-15.18%	60.18%	28.39%	27.58%	29.1%	-	-
Enterprise Value (EV) ¹	30,824	29,785	44,468	55,243	70,571	86,028	82,726	79,195
Change	-	-3.37%	49.3%	24.23%	27.75%	21.9%	-3.84%	-4.27%
P/E	27x	44.5x	210x	65.7x	47.1x	46.4x	39.1x	32.6x
PBR	2.48x	1.8x	2.52x	3.05x	3.69x	4.16x	3.89x	3.49x
PEG	-	-0.9x	-3x	0x	0.6x	1.5x	2.1x	1.6x
Capitalization / Revenue	1.63x	1.02x	1.57x	1.88x	2.05x	2.25x	1.96x	1.73x
EV / Revenue	1.95x	1.39x	2x	2.31x	2.53x	2.62x	2.2x	1.86x
EV / EBITDA	10.4x	8.67x	11.8x	12.1x	13.5x	12.7x	11.2x	9.72x
EV / EBIT	32.6x	63.2x	183x	52.6x	40.4x	41x	32.5x	26.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.097	0.012	0.045	0.081	0.0807	0.1332	0.1281
Rate of return	-	0.59%	0.05%	0.15%	0.21%	0.17%	0.27%	0.26%
EPS ²	0.72	0.37	0.11	0.45	0.8	1.048	1.244	1.492
Distribution rate	-	26.2%	10.9%	10%	10.1%	7.7%	10.7%	8.58%
Net sales ¹	15,812	21,429	22,269	23,882	27,921	32,881	37,667	42,614
EBITDA ¹	2,969	3,437	3,783	4,549	5,242	6,755	7,393	8,151
EBIT ¹	945.6	471.3	243	1,049	1,748	2,099	2,545	2,985
Net income ¹	953.6	502	169.4	677.6	1,219	1,570	1,916	2,244
Net Debt ¹	5,116	7,980	9,540	10,398	13,357	12,167	8,864	5,333
Reference price ²	19.43	16.48	23.12	29.55	37.70	48.67	48.67	48.67
Nbr of stocks (in thousands)	1,323,117	1,323,117	1,510,714	1,517,597	1,517,597	1,517,597	-	-
Announcement Date	3/10/22 A	3/29/23 A	4/12/24 A	4/11/25 A	4/16/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TONGFU MICROELECTRONICS CO.,LTD	46.44x	2.62x	12.74x	0.17%	11.04B
ASML HOLDING N.V.	35.59x	12.43x	28.39x	0.63%	638B
LAM RESEARCH CORPORATION	28.05x	9.29x	22.86x	0.44%	330B
APPLIED MATERIALS, INC.	31.05x	9.4x	27.28x	0.48%	325B
KLA CORPORATION	30.8x	12.07x	24.98x	0.58%	216B
ADVANTEST CORPORATION	37x	13.85x	26.94x	0.26%	158B
TOKYO ELECTRON LIMITED	30.84x	6.96x	21.21x	1.57%	153B
ASE TECHNOLOGY HOLDING CO., LTD.	34.89x	3.86x	17.55x	1.48%	90.95B
NAURA TECHNOLOGY GROUP CO., LTD.	57.49x	8.54x	45.49x	0.16%	64.38B
TERADYNE, INC.	36.61x	9.72x	27.41x	0.16%	50.81B
Average	36.88x	8.87x	25.48x	0.59%	203.82B
Weighted average by Cap.	33.63x	10.48x	26.25x	0.62%