Stock 600460 HANGZHOU SILAN MICROELECTRONICS CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hangzhou Silan Microelectronics Co.,Ltd

Equities

600460

CNE000001DN1

Semiconductors

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
19.03 CNY +3.09% Intraday chart for Hangzhou Silan Microelectronics Co.,Ltd +4.45% -16.64%
Apr. 11 Silan Microelectronics Swings to Loss in 2023 Due to Devaluation of Stake in Anlogic Infotech, Yuneng Technology MT
Apr. 10 Jefferies Adjusts Hangzhou Silan Microelectronics’ Price Target to 21 Yuan From 26 Yuan, Keeps at Hold MT

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 32,802 76,751 46,433 37,991 31,667 - -
Enterprise Value (EV) 1 34,840 77,889 49,646 38,154 35,657 35,791 35,655
P/E ratio 500 x 48 x 44.3 x -1,142 x 33.9 x 26.6 x 21.7 x
Yield 0.06% 0.18% 0.3% - 0.65% 0.9% 1.03%
Capitalization / Revenue 7.66 x 10.7 x 5.61 x 4.07 x 2.83 x 2.37 x 2.09 x
EV / Revenue 8.14 x 10.8 x 5.99 x 4.09 x 3.19 x 2.68 x 2.35 x
EV / EBITDA 81 x 34.4 x 25.8 x 44 x 17.1 x 13.5 x 11.1 x
EV / FCF - 3,903 x -36.9 x -47.8 x -130 x -205 x 90 x
FCF Yield - 0.03% -2.71% -2.09% -0.77% -0.49% 1.11%
Price to Book - 12 x 6.3 x 3.16 x 3.07 x 2.96 x 2.54 x
Nbr of stocks (in thousands) 1,312,062 1,416,072 1,416,072 1,664,072 1,664,072 - -
Reference price 2 25.00 54.20 32.79 22.83 19.03 19.03 19.03
Announcement Date 3/12/21 3/28/22 3/30/23 4/8/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,281 7,194 8,282 9,340 11,186 13,346 15,172
EBITDA 1 429.9 2,265 1,926 866.2 2,082 2,660 3,204
EBIT 1 -35.77 1,735 1,194 -48.78 1,089 1,438 1,714
Operating Margin -0.84% 24.11% 14.41% -0.52% 9.74% 10.77% 11.3%
Earnings before Tax (EBT) 1 - 1,731 1,192 -56.88 841 1,297 1,521
Net income 1 67.6 1,518 1,052 -35.79 675.3 1,100 1,390
Net margin 1.58% 21.1% 12.71% -0.38% 6.04% 8.24% 9.16%
EPS 2 0.0500 1.130 0.7400 -0.0200 0.5612 0.7143 0.8758
Free Cash Flow 1 - 19.96 -1,346 -797.7 -275 -175 396
FCF margin - 0.28% -16.26% -8.54% -2.46% -1.31% 2.61%
FCF Conversion (EBITDA) - 0.88% - - - - 12.36%
FCF Conversion (Net income) - 1.31% - - - - 28.5%
Dividend per Share 2 0.0160 0.1000 0.1000 - 0.1236 0.1709 0.1969
Announcement Date 3/12/21 3/28/22 3/30/23 4/8/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,914 1,972 2,001 2,184 2,059 2,038 2,066 2,409 2,424 2,440 2,460 2,846 2,934 3,063 3,120
EBITDA 1 - - - - - - - - - - 468.7 532.6 516.7 517.1 610
EBIT 1 332 932.4 303.5 384.1 189.5 316.5 233.7 -293.6 -184.6 195.7 227.9 286.1 287.3 266.3 349.3
Operating Margin 17.35% 47.28% 15.17% 17.59% 9.2% 15.53% 11.31% -12.18% -7.62% 8.02% 9.27% 10.05% 9.79% 8.7% 11.2%
Earnings before Tax (EBT) 1 - 927.6 303.1 383.7 190.2 315.3 233 -293.6 -188.7 192.5 196.4 254.1 246.9 244.2 306.3
Net income 1 - 790.1 268.4 330.9 175 278 213.6 -254.8 -148 153.5 185.8 222.3 219.4 216.7 268.2
Net margin - 40.07% 13.42% 15.15% 8.5% 13.64% 10.34% -10.58% -6.11% 6.29% 7.55% 7.81% 7.48% 7.08% 8.6%
EPS 2 0.2200 0.5800 0.1900 0.2300 0.1300 0.1900 0.1500 -0.1800 -0.1000 0.1100 0.1167 0.1461 0.1512 0.1561 0.1597
Dividend per Share 2 - - - - - - - - - - - 0.0500 - 0.1542 -
Announcement Date 10/29/21 3/28/22 4/29/22 8/22/22 10/28/22 3/30/23 4/28/23 8/18/23 10/26/23 4/8/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,038 1,138 3,213 163 3,990 4,124 3,988
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 4.741 x 0.5026 x 1.668 x 0.188 x 1.917 x 1.55 x 1.245 x
Free Cash Flow 1 - 20 -1,346 -798 -275 -175 396
ROE (net income / shareholders' equity) - 30.8% 15.3% -0.47% 6.32% 10.2% 10.4%
ROA (Net income/ Total Assets) - 12.8% 6.85% - 3.5% 3.8% 5.3%
Assets 1 - 11,823 15,364 - 19,295 28,956 26,220
Book Value Per Share 2 - 4.530 5.210 7.220 6.200 6.430 7.500
Cash Flow per Share 2 - 0.7100 0.1400 0.1900 0.5200 0.6600 1.330
Capex 1 - 940 1,550 1,115 1,443 1,252 1,295
Capex / Sales - 13.06% 18.72% 11.93% 12.9% 9.38% 8.54%
Announcement Date 3/12/21 3/28/22 3/30/23 4/8/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hangzhou Silan Microelectronics Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
19.03 CNY
Average target price
22.15 CNY
Spread / Average Target
+16.39%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
HANGZHOU SILAN MICROELECTRONICS CO.,LTD Stock Hangzhou Silan Microelectronics Co.,Ltd
-16.64% 4.37B
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
INTEL CORPORATION Stock Intel Corporation
-36.56% 136B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 600460 Stock
  4. Financials Hangzhou Silan Microelectronics Co.,Ltd