Financials Smarter Microelectronics (Guangzhou) Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-06-16			5-day change	1st Jan Change
14.38 ^CNY	+2.86%		+4.28%	+28.85%

05-28	Smarter Microelectronics Seeks Up to 300 Million Yuan Via Private Placement	MT
05-15	Certain A Shares of Smarter Microelectronics Co., Ltd. are subject to a Lock-Up Agreement Ending on 16-MAY-2026.	CI

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	-	552	524	811.3	996.4	1,338	1,717
Change	-	-	-5.08%	54.84%	22.81%	34.28%	28.33%
EBITDA ¹	-	-363.2	-340.1	-256.1	-60.05	12.91	110.5
Change	-	-	6.37%	24.68%	76.56%	121.5%	755.77%
EBIT ¹	-	-404.9	-380.4	-226.9	-109.7	-41.33	37.84
Change	-	-	6.05%	40.35%	51.64%	62.33%	191.56%
Interest Paid ¹	-	-7.781	-19.84	-	-1.94	-3.47	-14.14
Earnings before Tax (EBT) ¹	-	-405.4	-380.8	-226.8	-110.1	-41.73	37.44
Change	-	-	6.08%	40.45%	51.44%	62.1%	189.72%
Net income ¹	-304.9	-405.4	-439.9	-226.7	-104.6	-39.64	34.07
Change	-	-32.95%	-8.5%	48.47%	53.85%	62.1%	185.95%
Announcement Date	4/20/23	2/23/24	2/27/25	2/27/26	-	-	-

¹CNY in Million

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-
Announcement Date	4/20/23	2/23/24	2/27/25	2/27/26	-	-	-

Estimates

Fiscal Period: December	2023	2024	2025	2026	2027	2028
CAPEX ¹	46.5	69.03	61.55	41.17	80.67	68.68
Change	-	48.46%	-10.85%	-33.11%	95.94%	-14.86%
Free Cash Flow (FCF) ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Announcement Date	2/23/24	2/27/25	2/27/26	-	-	-

¹CNY in Million

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-65.8%	-64.9%	-31.57%	-6.03%	0.96%	6.43%
EBIT Margin (%)	-	-73.34%	-72.59%	-27.96%	-11.01%	-3.09%	2.2%
EBT Margin (%)	-	-73.44%	-72.67%	-27.95%	-11.05%	-3.12%	2.18%
Net margin (%)	-	-73.44%	-83.95%	-27.94%	-10.5%	-2.96%	1.98%
FCF margin (%)	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-
Profitability
ROA	-	-	-	-	-	-	-
ROE	-	-21.5%	-22.13%	-13.15%	-6.59%	-2.61%	2.25%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	8.42%	13.17%	7.59%	4.13%	6.03%	4%
CAPEX / EBITDA (%)	-	-12.8%	-20.3%	-24.03%	-68.56%	624.86%	62.17%
CAPEX / FCF (%)	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-0.4782	-0.6404	-0.6872	-0.34	-0.51	-0.11
Change	-	-	-33.92%	-7.31%	50.52%	-50%	78.43%
Dividend per Share ¹	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-
Book Value Per Share ¹	-	4.78	3.92	3.52	3.29	3.21	3.28
Change	-	-	-17.99%	-10.2%	-6.53%	-2.43%	2.18%
EPS ¹	-0.77	-0.94	-0.96	-0.49	-0.22	-0.08	0.07
Change	-	-22.08%	-2.13%	48.96%	55.1%	63.64%	187.5%
Nbr of stocks (in thousands)	-	455,204	460,763	466,844	466,844	466,844	466,844
Announcement Date	4/20/23	2/23/24	2/27/25	2/27/26	-	-	-