|
End-of-day quote
Shenzhen S.E.
2026-10-23
|
5-day change | 1st Jan Change | ||
| 29.29 CNY | +2.41% |
|
+6.20% | -47.66% |
| Oct. 14 | Silex appoints its first nomination committee after IPO | FW |
| Sep. 16 | Sai MicroElectronics Subsidiary to Invest in Equipment Manufacturing Fund | MT |
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.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 3.22B | |
| 21.1x | 12.03x | 18.14x | 0.36% | 5,094B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 34.71x | 14.72x | 21.62x | 0.81% | 1,536B | |
| 5.07x | 3.1x | 3.45x | 0.07% | 993B | |
| 90.54x | 16.32x | 61.89x | -.--% | 844B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 703B | |
| -37.67x | 7.57x | 21.11x | -.--% | 457B | |
| 31.42x | 11.81x | 21.51x | 2.03% | 260B | |
| Average | 21.30x | 9.79x | 20.59x | 0.58% | 1,310B | |
| Weighted average by Cap. | 23.49x | 10.94x | 19.15x | 0.51% |
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
