Projected Income Statement: Sanmina Corporation

Forecast Balance Sheet: Sanmina Corporation

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - -183 -329 -309 -626 553 368 -
Change - - -79.78% 6.08% -102.59% 188.37% -33.45% -
Announcement Date 11/8/21 11/7/22 11/6/23 11/4/24 11/3/25 - - -
1USD in Million
Estimates

Cash Flow Forecast: Sanmina Corporation

Fiscal Period: September 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 138.6 190 109.2 142.5 318.3 310 -
Change - 37.02% -42.52% 30.48% 123.41% -2.61% -100%
Free Cash Flow (FCF) 1 192.2 45.21 231 478.2 613.4 144 835
Change - -76.48% 410.99% 106.99% 28.28% -76.52% 479.73%
Announcement Date 11/7/22 11/6/23 11/4/24 11/3/25 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Sanmina Corporation

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 6.56% 6.67% 7.14% 6.98% 7.2% 7.86% 7.78% -
EBIT Margin (%) 4.94% 5.29% 5.82% 5.37% 5.73% 6.5% 6.41% 6.04%
EBT Margin (%) - 4.06% 4.62% 4.2% 4.18% 3.75% 4.5% -
Net margin (%) 3.98% 3.25% 3.47% 2.94% 3.03% 2.28% 2.6% 2.15%
FCF margin (%) - 2.44% 0.51% 3.05% 5.88% 4.34% 0.89% 5.05%
FCF / Net Income (%) - 75.05% 14.59% 103.81% 194.47% 190.33% 34.06% 234.42%

Profitability

        
ROA - - - - - 7.71% 7.04% -
ROE 15.17% 16.83% 15.54% 9.51% 10.04% 22.54% 22.21% -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - 0.5x 0.29x -
Debt / Free cash flow - - - - - 0.9x 2.55x -

Capital Intensity

        
CAPEX / Current Assets (%) - 1.76% 2.13% 1.44% 1.75% 2.25% 1.91% -
CAPEX / EBITDA (%) - 26.36% 29.77% 20.66% 24.36% 28.65% 24.48% -
CAPEX / FCF (%) - 72.13% 420.17% 47.27% 29.8% 51.89% 215.23% -

Items per share

        
Cash flow per share 1 5.044 5.242 - 5.972 11.25 8.327 7.407 -
Change - 3.93% - - 88.36% -25.97% -11.05% -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - 50.85 59.89 -
Change - - - - - - 17.76% -
EPS 1 4.01 4.06 5.18 3.91 4.46 5.643 7.437 6.46
Change - 1.25% 27.59% -24.52% 14.07% 26.53% 31.78% -13.13%
Nbr of stocks (in thousands) 65,095 57,804 57,227 54,647 53,284 53,598 53,598 53,598
Announcement Date 11/8/21 11/7/22 11/6/23 11/4/24 11/3/25 - - -
1USD
Estimates
2026 *2027 *
P/E 42.8x 32.5x
PBR 4.75x 4.03x
EV / Sales 0.96x 0.82x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
241.49USD
Average target price
223.75USD
Spread / Average Target
-7.35%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. SANM Stock
  4. SAYN Stock
  5. Financials Sanmina Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!