Valuation Advanced Micro-Fabrication Equipment Inc. China

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-01-14			5-day change	1st Jan Change
352.38 ^CNY	+1.84%		+6.89%	+29.21%

01-08	Advanced Micro-Fabrication Equipment Inc China's shareholder plans to cut stake	RE
12-31	Advanced Micro-Fabrication Equipment Inc China's share trade to resume January 5	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	84,289	78,017	60,398	95,121	117,726	219,902	219,902	-
Change	-	-7.44%	-22.58%	57.49%	23.76%	86.79%	0%	-
Enterprise Value (EV) ¹	83,157	69,370	53,585	88,541	110,722	213,332	212,560	210,815
Change	-	-16.58%	-22.76%	65.24%	25.05%	92.67%	-0.36%	-0.82%
P/E ratio	171x	71.9x	51.6x	53.3x	72.8x	107x	68.6x	50.5x
PBR	19.3x	5.6x	3.9x	5.34x	5.96x	10x	8.8x	7.61x
PEG	-	0.8x	6.49x	1x	-7.49x	4x	1.2x	1.4x
Capitalization / Revenue	37.1x	25.1x	12.7x	15.2x	13x	17.8x	13.6x	10.6x
EV / Revenue	36.6x	22.3x	11.3x	14.1x	12.2x	17.3x	13.1x	10.2x
EV / EBITDA	139x	59.9x	38.5x	41.3x	90x	86.7x	57.4x	42x
EV / EBIT	159x	61.2x	42.4x	44.7x	65x	112x	70.9x	50.3x
EV / FCF	140x	133x	-60.5x	-48x	197x	188x	179x	57.7x
FCF Yield	0.71%	0.75%	-1.65%	-2.08%	0.51%	0.53%	0.56%	1.73%
Dividend per Share ²	-	-	-	0.3	0.3	0.3749	0.5678	0.8416
Rate of return	-	-	-	0.2%	0.16%	0.11%	0.16%	0.24%
EPS ²	0.92	1.76	1.9	2.88	2.6	3.288	5.134	6.984
Distribution rate	-	-	-	10.4%	11.5%	11.4%	11.1%	12.1%
Net sales ¹	2,273	3,108	4,740	6,264	9,065	12,359	16,191	20,713
EBITDA ¹	598.6	1,159	1,392	2,142	1,230	2,460	3,704	5,015
EBIT ¹	523.6	1,134	1,263	1,980	1,704	1,901	2,999	4,190
Net income ¹	492.2	1,011	1,170	1,786	1,616	2,034	3,108	4,187
Net Debt ¹	-1,132	-8,647	-6,814	-6,581	-7,004	-6,571	-7,342	-9,088
Reference price ²	157.59	126.60	98.01	153.60	189.16	352.38	352.38	352.38
Nbr of stocks (in thousands)	534,862	616,244	616,244	619,279	622,364	624,049	624,049	-
Announcement Date	2/24/21	2/23/22	2/27/23	2/28/24	2/27/25	-	-	-

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.($)
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	105.22x	16.94x	85.09x	0.11%	30.95B
APPLIED MATERIALS, INC.	32.98x	8.29x	26.1x	0.65%	242B
NAURA TECHNOLOGY GROUP CO., LTD.	48.49x	8.85x	39.6x	0.24%	50.9B
DISCO CORPORATION	49.51x	14.32x	31.59x	0.79%	39.12B
ASM INTERNATIONAL N.V.	44.61x	9.28x	25.69x	0.55%	35.28B
GLOBALFOUNDRIES, INC.	25.64x	3.09x	9.13x	-.--%	22.71B
BE SEMICONDUCTOR INDUSTRIES N.V.	100.84x	22.29x	64.81x	1.12%	15.34B
PIOTECH INC.	95.16x	14.73x	75.59x	0.22%	13.73B
ACM RESEARCH (SHANGHAI), INC.	50.49x	11.75x	49.91x	0.46%	13.03B
Average	61.44x	12.17x	45.28x	0.46%	51.42B
Weighted average by Cap.	46.03x	10.01x	34.55x	0.54%