|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.46 CNY | +5.69% |
|
-6.02% | -27.70% |
| 05-08 | Sai Microelectronics's shareholder plans to unload stake | RE |
| 05-07 | Silex CEO on listing: 'We see significant interest in our sector' | FW |
Company Valuation: Sai MicroElectronics Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,928 | 10,838 | 17,633 | 12,579 | 40,975 | 29,625 | - |
| Change | - | -39.55% | 62.7% | -28.66% | 225.73% | -27.7% | - |
| Enterprise Value (EV) | 17,928 | 10,838 | 17,633 | 12,579 | 40,975 | 29,625 | 29,625 |
| Change | - | -39.55% | 62.7% | -28.66% | 225.73% | -27.7% | 0% |
| P/E Ratio | 79.2x | -148x | 172x | - | 27.8x | 106x | 62.2x |
| PBR | 3.53x | 2.18x | 3.42x | - | 6.08x | 5.56x | 5.1x |
| PEG | - | 1x | -1x | - | - | -1.3x | 0.9x |
| Capitalization / Revenue | 19.3x | 13.8x | 13.6x | - | 49.7x | 15.8x | 13.3x |
| EV / Revenue | 0x | 0x | 0x | - | 0x | 15.8x | 13.3x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | 0x | -0x | 0x | - | 0x | 121x | 65.7x |
| EV / FCF | -0x | -0x | -0x | - | -0x | -366x | 333x |
| FCF Yield | -3.29% | -12.3% | -2.4% | - | -0.36% | -0.27% | 0.3% |
| Dividend per Share 2 | - | - | 0.035 | - | 0.37 | - | - |
| Rate of return | - | - | 0.15% | - | 0.66% | - | - |
| EPS 2 | 0.31 | -0.1 | 0.14 | - | 2.012 | 0.38 | 0.65 |
| Distribution rate | - | - | 25% | - | 18.4% | - | - |
| Net sales 1 | 928.5 | 785.8 | 1,300 | - | 824.1 | 1,877 | 2,230 |
| EBITDA | 294.7 | - | - | - | - | - | - |
| EBIT 1 | 197.5 | -171.6 | 31.71 | - | 1,380 | 245 | 451 |
| Net income 1 | 205.7 | -73.36 | 103.6 | -170 | 1,473 | 277 | 474 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 24.56 | 14.78 | 24.04 | 17.18 | 55.96 | 40.46 | 40.46 |
| Nbr of stocks (in thousands) | 729,979 | 733,289 | 733,497 | 732,213 | 732,213 | 732,213 | - |
| Announcement Date | 3/30/22 | 3/28/23 | 3/26/24 | 3/19/25 | 3/26/26 | - | - |
1CNY in Million2CNY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 100.74x | - | - | -.--% | 4.14B | |
| 62.81x | 9.97x | 50.52x | 1.27% | 211B | |
| 70.73x | 8.79x | 16.85x | -.--% | 91.89B | |
| 57.35x | - | - | 0.17% | 58.6B | |
| 53.77x | 10.5x | 39.73x | 0.9% | 54.73B | |
| 32.85x | 9.62x | 27.51x | 1.28% | 47.51B | |
| 63.04x | 7.84x | 31.01x | 0.7% | 45.31B | |
| 7721x | 73.39x | 2307.71x | - | 41.09B | |
| 50.64x | 8.44x | 34.5x | 0.88% | 38.2B | |
| 37.94x | 8.45x | 29.93x | 0.6% | 35.6B | |
| Average | 825.09x | 17.13x | 317.22x | 0.65% | 62.81B | |
| Weighted average by Cap. | 559.49x | 14.04x | 202.17x | 0.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 300456 Stock
- Valuation Sai MicroElectronics Inc.
Select your edition
All financial news and data tailored to specific country editions
