Financials MEMSensing Microsystems (Suzhou, China) Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 18:00:00 2024-05-13 EDT			5-day change	1st Jan Change
35.78 ^CNY	+3.56%		-6.63%	-50.10%

04-29	MEMSensing Microsystems (Suzhou, China) Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-02	Tranche Update on MEMSensing Microsystems (Suzhou, China) Co., Ltd.'s Equity Buyback Plan announced on February 7, 2024.	CI

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,623	4,953	2,621	3,977	1,984	-	-
Enterprise Value (EV) ¹	6,623	4,953	2,621	3,977	1,984	1,984	1,984
P/E ratio	132 x	403 x	-47.9 x	-37.7 x	143 x	36.3 x	19.6 x
Yield	0.19%	0.08%	-	-	-	0.42%	0.78%
Capitalization / Revenue	20.1 x	14.1 x	8.96 x	10.7 x	3.88 x	2.93 x	2.2 x
EV / Revenue	20.1 x	14.1 x	8.96 x	10.7 x	3.88 x	2.93 x	2.2 x
EV / EBITDA	-	200 x	-	-81 x	30 x	17.3 x	11.6 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	6.24 x	4.49 x	2.57 x	3.75 x	1.89 x	1.8 x	1.66 x
Nbr of stocks (in thousands)	53,200	53,430	53,169	55,464	55,464	-	-
Reference price ²	124.5	92.70	49.30	71.70	35.78	35.78	35.78
Announcement Date	21-02-25	22-02-25	23-02-27	24-02-26	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	330.1	351.8	292.7	372.7	511.3	678.2	901
EBITDA ¹	-	24.83	-	-49.09	66.05	114.5	170.9
EBIT ¹	42.77	4.084	-52.48	-94.34	15.34	58.41	107.2
Operating Margin	12.96%	1.16%	-17.93%	-25.32%	3%	8.61%	11.9%
Earnings before Tax (EBT) ¹	42.46	5.642	-52.9	-99.86	13.88	56.68	105.2
Net income ¹	41.64	12.42	-54.93	-101.8	14.17	54.92	102
Net margin	12.61%	3.53%	-18.77%	-27.33%	2.77%	8.1%	11.32%
EPS ²	0.9400	0.2300	-1.030	-1.900	0.2500	0.9867	1.830
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	0.2400	0.0750	-	-	-	0.1500	0.2800
Announcement Date	21-02-25	22-02-25	23-02-27	24-02-26	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	7.55%	1.15%	-5.18%	-10.2%	1.32%	4.98%	8.48%
ROA (Net income/ Total Assets)	-	1.14%	-4.72%	-	6.2%	4.29%	7.28%
Assets ¹	-	1,090	1,165	-	228.5	1,280	1,401
Book Value Per Share ²	20.00	20.60	19.20	19.10	18.90	19.80	21.60
Cash Flow per Share ²	0.3500	0.2800	-0.4000	-0.1700	0.2700	1.410	1.420
Capex ¹	89.9	129	153	118	98	97	93
Capex / Sales	27.25%	36.67%	52.12%	31.6%	19.17%	14.3%	10.32%
Announcement Date	21-02-25	22-02-25	23-02-27	24-02-26	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

35.78 CNY

Average target price

67.48 CNY

Spread / Average Target

+88.60%

	1st Jan change	Capi.
MEMSENSING MICROSYSTEMS (SUZHOU, CHINA) CO., LTD.	-50.10%	265M
AMPHENOL CORPORATION	+29.69%	76.37B
HON HAI PRECISION INDUSTRY CO., LTD.	+64.59%	72.46B
MURATA MANUFACTURING CO., LTD	-5.48%	33.66B
LUXSHARE PRECISION INDUSTRY CO., LTD.	-9.78%	30.35B
AVIC JONHON OPTRONIC TECHNOLOGY CO.,LTD.	-7.79%	10.57B
BYD ELECTRONIC (INTERNATIONAL) COMPANY LIMITED	-7.51%	10.07B
LENS TECHNOLOGY CO., LTD.	+11.67%	10.02B
COHERENT CORP.	+30.14%	8.29B
YAGEO CORPORATION	+6.20%	8.23B