|
End-of-day quote
Shenzhen S.E.
2026-09-14
|
5-day change | 1st Jan Change | ||
| 34.38 CNY | -0.78% |
|
-11.12% | -38.56% |
| 08-26 | Sai MicroElectronics Inc. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 05-08 | Sai Microelectronics's shareholder plans to unload stake | RE |
Company Valuation: Sai MicroElectronics Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 15,224 | 17,928 | 10,838 | 17,633 | 12,579 | 40,975 |
| Change | - | 17.76% | -39.55% | 62.7% | -28.66% | 225.73% |
| Enterprise Value (EV) 1 | 14,838 | 15,618 | 9,959 | 17,736 | 12,950 | 40,110 |
| Change | - | 5.26% | -36.24% | 78.09% | -26.98% | 209.72% |
| P/E | 76.8x | 79.2x | -148x | 172x | -74x | 27.8x |
| PBR | 4.94x | 3.53x | 2.18x | 3.42x | 2.55x | 6.08x |
| PEG | - | - | 1x | -1x | 0x | -0x |
| Capitalization / Revenue | 19.9x | 19.3x | 13.8x | 13.6x | 10.4x | 49.7x |
| EV / Revenue | 19.4x | 16.8x | 12.7x | 13.6x | 10.7x | 48.7x |
| EV / EBITDA | 188x | 310x | -35.6x | 1,632x | -179x | -64.9x |
| EV / EBIT | 2,572x | -366x | -27x | -147x | -51.8x | -50x |
| EV / FCF | -53.7x | -122x | -5.98x | -17.2x | -46.1x | 139x |
| FCF Yield | -1.86% | -0.82% | -16.7% | -5.8% | -2.17% | 0.72% |
| Dividend per Share 2 | 0.035 | 0.035 | - | 0.035 | - | 0.37 |
| Rate of return | 0.15% | 0.14% | - | 0.15% | - | 0.66% |
| EPS 2 | 0.31 | 0.31 | -0.1 | 0.14 | -0.2322 | 2.012 |
| Distribution rate | 11.3% | 11.3% | - | 25% | - | 18.4% |
| Net sales 1 | 765 | 928.5 | 785.8 | 1,300 | 1,205 | 824.1 |
| EBITDA 1 | 78.84 | 50.42 | -279.9 | 10.87 | -72.34 | -618.1 |
| EBIT 1 | 5.768 | -42.65 | -369.1 | -120.9 | -249.9 | -802.7 |
| Net income 1 | 201.1 | 205.7 | -73.36 | 103.6 | -170 | 1,473 |
| Net Debt 1 | -386.2 | -2,310 | -879 | 102.7 | 371.1 | -864.7 |
| Reference price 2 | 23.82 | 24.56 | 14.78 | 24.04 | 17.18 | 55.96 |
| Nbr of stocks (in thousands) | 639,122 | 729,979 | 733,289 | 733,497 | 732,213 | 732,213 |
| Announcement Date | 3/16/21 | 3/30/22 | 3/28/23 | 3/26/24 | 3/19/25 | 3/26/26 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 3.75B | |
| 67.07x | 10.75x | 54.06x | 1.21% | 229B | |
| 46.77x | 8.42x | 15.09x | -.--% | 90.27B | |
| 46.35x | 9.89x | 34.44x | 1.19% | 60.23B | |
| 49.8x | - | - | 0.19% | 50.26B | |
| 48.34x | 8.48x | 30.54x | 0.99% | 50.04B | |
| 48.06x | 8.35x | 33.39x | 0.84% | 39.48B | |
| 34.83x | 8.36x | 27.69x | 0.53% | 36.03B | |
| 26.27x | 6.85x | 20.76x | 1.62% | 31.93B | |
| 42.2x | 4.65x | 22.66x | 1.11% | 30.34B | |
| Average | 45.52x | 8.22x | 29.83x | 0.85% | 62.12B | |
| Weighted average by Cap. | 52.73x | 9.22x | 37.03x | 0.88% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 300456 Stock
- Valuation Sai MicroElectronics Inc.
Select your edition
All financial news and data tailored to specific country editions
