Valuation Advanced Micro-Fabrication Equipment Inc. China

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-07-11			5-day change	1st Jan Change
184.37 ^CNY	+2.10%		+1.89%	-2.53%

06-22	Advanced Micro-Fabrication Equipment Inc. China(SHSE:688012) dropped from Shanghai Stock Exchange 180 Value Index	CI
06-10	Advanced Micro-Fabrication Equipment's Unit To Jointly Set Up Private Investment Fund	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	115,056	-	-
Change	-	-7.44%	-22.58%	57.49%	23.76%	-2.27%	-	-
Enterprise Value (EV) ¹	83,157	69,370	53,585	88,541	110,722	107,410	106,680	104,976
Change	-	-16.58%	-22.76%	65.24%	25.05%	-2.99%	-0.68%	-1.6%
P/E ratio	171x	71.9x	51.6x	53.3x	72.8x	48.2x	33.9x	27.1x
PBR	19.3x	5.6x	3.9x	5.34x	5.96x	5.23x	4.59x	3.96x
PEG	-	0.8x	6.49x	1x	-7.49x	1x	0.8x	1.1x
Capitalization / Revenue	37.1x	25.1x	12.7x	15.2x	13x	9.53x	7.19x	5.95x
EV / Revenue	36.6x	22.3x	11.3x	14.1x	12.2x	8.9x	6.67x	5.43x
EV / EBITDA	139x	59.9x	38.5x	41.3x	90x	41.4x	28.2x	21.4x
EV / EBIT	159x	61.2x	42.4x	44.7x	65x	46.9x	31.2x	24.9x
EV / FCF	140x	133x	-60.5x	-48x	197x	55.8x	123x	40.1x
FCF Yield	0.71%	0.75%	-1.65%	-2.08%	0.51%	1.79%	0.81%	2.49%
Dividend per Share ²	-	-	-	0.3	0.3	0.5166	0.736	1.285
Rate of return	-	-	-	0.2%	0.16%	0.28%	0.4%	0.7%
EPS ²	0.92	1.76	1.9	2.88	2.6	3.821	5.435	6.802
Distribution rate	-	-	-	10.4%	11.5%	13.5%	13.5%	18.9%
Net sales ¹	2,273	3,108	4,740	6,264	9,065	12,072	16,002	19,327
EBITDA ¹	598.6	1,159	1,392	2,142	1,230	2,592	3,781	4,915
EBIT ¹	523.6	1,134	1,263	1,980	1,704	2,292	3,414	4,209
Net income ¹	492.2	1,011	1,170	1,786	1,616	2,365	3,406	4,249
Net Debt ¹	-1,132	-8,647	-6,814	-6,581	-7,004	-7,646	-8,376	-10,080
Reference price ²	157.59	126.60	98.01	153.60	189.16	184.37	184.37	184.37
Nbr of stocks (in thousands)	534,862	616,244	616,244	619,279	622,364	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	48.25x	8.9x	41.44x	0.28%	16.05B
APPLIED MATERIALS, INC.	22.66x	5.48x	17.3x	0.86%	159B
NAURA TECHNOLOGY GROUP CO., LTD.	30.95x	5.88x	24.34x	0.34%	33.28B
DISCO CORPORATION	37.63x	10.69x	23.72x	1.1%	32.13B
ASM INTERNATIONAL N.V.	39.45x	7.29x	21.25x	0.65%	30.06B
GLOBALFOUNDRIES, INC.	29.33x	3x	8.69x	-.--%	22.88B
BE SEMICONDUCTOR INDUSTRIES N.V.	58.1x	15.61x	42.3x	1.68%	11.79B
ACM RESEARCH (SHANGHAI), INC.	33.31x	6.56x	26.08x	0.64%	6.91B
HANMI SEMICONDUCTOR CO., LTD.	26.44x	10.38x	20.05x	0.97%	6.49B
PIOTECH INC.	46.39x	8.13x	36.56x	0.43%	6.37B
Average	37.25x	8.19x	26.17x	0.69%	32.48B
Weighted average by Cap.	30.33x	6.74x	21.14x	0.74%