Valuation Memscap

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-31 EDT			5-day change	1st Jan Change
4.740 ^EUR	-2.37%		+1.07%	+14.91%

07-29	French and Benelux stocks-Factors to watch	RE
04-30	Memscap in the red following mixed quarterly results

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10.37	44.91	38.98	31.37	36.02	-	-
Change	-	333.2%	-13.21%	-19.51%	14.82%	-	-
Enterprise Value (EV) ¹	10.37	40.24	35.04	27.02	30.42	28.52	26.42
Change	-	288.12%	-12.91%	-22.9%	12.61%	-6.25%	-7.36%
P/E	9.93x	21.7x	28.3x	35x	21.5x	15.3x	11.9x
PBR	-	-	-	-	-	-	-
PEG	-	0.2x	-0.8x	-1x	0.2x	0.4x	0.4x
Capitalization / Revenue	-	3.19x	3.08x	2.62x	2.59x	2.31x	1.99x
EV / Revenue	-	2.86x	2.77x	2.25x	2.19x	1.83x	1.46x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	-	16.2x	29.9x	27x	25.1x	13.7x	8.93x
EV / FCF	-	28.6x	102x	21.4x	17.9x	12.4x	8.55x
FCF Yield	-	3.49%	0.98%	4.68%	5.59%	8.06%	11.7%
Dividend per Share ²	-	-	-	-	0.069	0.073	0.076
Rate of return	-	-	-	-	1.46%	1.54%	1.6%
EPS ²	0.14	0.278	0.179	0.118	0.22	0.31	0.4
Distribution rate	-	-	-	-	31.4%	23.5%	19%
Net sales ¹	-	14.07	12.66	11.99	13.9	15.6	18.1
EBITDA	-	-	-	-	-	-	-
EBIT ¹	-	2.477	1.172	1.001	1.21	2.08	2.96
Net income ¹	1.048	2.14	1.374	0.894	1.7	2.4	3.1
Net Debt ¹	-	-4.673	-3.937	-4.356	-5.6	-7.5	-9.6
Reference price ²	1.390	6.020	5.060	4.125	4.740	4.740	4.740
Nbr of stocks (in thousands)	7,458	7,460	7,703	7,606	7,600	-	-
Announcement Date	3/28/23	1/23/24	1/27/25	1/27/26	-	-	-

¹EUR in Million²EUR

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.($)
MEMSCAP	22.07x	2.25x	-	-	42.48M
MEDIATEK INC.	47.91x	7.61x	38.22x	1.65%	159B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	59.67x	8.94x	17.16x	-.--%	93.86B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	43.25x	-	-	0.23%	43.61B
ELITE MATERIAL CO., LTD.	37.89x	8.2x	28.01x	1.49%	47.63B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7466.67x	70.53x	2238.81x	-	39.76B
UNIMICRON TECHNOLOGY CORP.	32.92x	5.92x	21.53x	1.27%	36.18B
SHENNAN CIRCUITS CO., LTD.	37.51x	6.26x	25.49x	1.17%	28.66B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	28.65x	6.65x	21.9x	0.69%	27.47B
AVARY HOLDING(SHENZHEN)CO., LIMITED	34.93x	3.84x	19.05x	1.35%	25.95B
Average	781.15x	13.36x	301.27x	0.98%	50.22B
Weighted average by Cap.	632.61x	12.91x	219.45x	1.03%