Valuation Sino Wealth Electronic Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2025-07-18			5-day change	1st Jan Change
23.96 ^CNY	-0.54%		-0.46%	-2.08%

Jun. 10	Shanghai Zhineng Industrial Electronics Co., Ltd. agreed to acquire 14.20% stake in Sino Wealth Electronic Ltd. from Richland International Holdings Ltd. and WinChannel.	CI
Jun. 09	Sino Wealth Electronic Says Trading In Shares To Resume On June 10	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,104	21,113	12,098	7,755	8,307	8,134	-	-
Change	-	131.91%	-42.7%	-35.9%	7.12%	-2.08%	-	-
Enterprise Value (EV) ¹	9,104	20,773	11,762	7,496	8,059	7,637	7,396	7,303
Change	-	128.18%	-43.38%	-36.27%	7.51%	-5.23%	-3.16%	-1.25%
P/E ratio	43.5x	56.6x	37.3x	41.7x	62.4x	40.6x	32.1x	24.7x
PBR	8.59x	16.1x	8.17x	4.67x	4.79x	4.31x	3.93x	3.51x
PEG	-	0.7x	-2.9x	-1x	-2.2x	0.8x	1.2x	0.8x
Capitalization / Revenue	8.99x	14.1x	7.55x	5.96x	6.18x	5.32x	4.51x	3.88x
EV / Revenue	8.99x	13.9x	7.34x	5.77x	6x	4.99x	4.1x	3.49x
EV / EBITDA	37.9x	49x	30.1x	48.1x	62.3x	34.5x	22.8x	18.5x
EV / EBIT	41.9x	52.2x	32.4x	86.8x	86.7x	52.9x	33.3x	24.7x
EV / FCF	-	-166,273,867x	-	-	-	-	-	-
FCF Yield	-	-0%	-	-	-	-	-	-
Dividend per Share ²	0.3967	0.4364	0.4	0.2	0.2	0.225	0.31	0.3867
Rate of return	1.47%	0.71%	1.13%	0.88%	0.82%	0.94%	1.29%	1.61%
EPS ²	0.6196	1.09	0.9495	0.5471	0.3924	0.59	0.746	0.97
Distribution rate	64%	40%	42.1%	36.6%	51%	38.1%	41.6%	39.9%
Net sales ¹	1,012	1,494	1,602	1,300	1,343	1,529	1,804	2,095
EBITDA ¹	240.5	423.7	390.3	155.9	129.4	221.4	324.7	394
EBIT ¹	217.5	398.3	363.4	86.39	92.9	144.4	222.2	296
Net income ¹	209.6	370.6	323	186.3	134.1	168.9	255.2	332.3
Net Debt ¹	-	-339.7	-335.7	-258.8	-248.5	-496.7	-737.9	-830.4
Reference price ²	26.93	61.73	35.37	22.80	24.47	23.96	23.96	23.96
Nbr of stocks (in thousands)	338,123	342,039	342,039	340,116	339,477	339,477	-	-
Announcement Date	2/26/21	2/28/22	3/29/23	3/29/24	3/28/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SINO WEALTH ELECTRONIC LTD.	40.61x	4.99x	34.5x	0.94%	1.13B
MONTAGE TECHNOLOGY CO., LTD.	43.15x	15.52x	41.23x	0.82%	13.56B
RAMBUS INC.	31.99x	9.15x	18x	-	7.33B
SHENZHEN LONGSYS ELECTRONICS CO., LTD.	53.29x	1.65x	29.48x	0.23%	4.75B
PHISON ELECTRONICS CORP.	16.04x	1.26x	10.68x	3.8%	3.58B
ESPRESSIF SYSTEMS (SHANGHAI) CO., LTD.	51.28x	8.56x	49.04x	1.14%	3.28B
SHENZHEN TECHWINSEMI TECHNOLOGY CO., LTD.	51.62x	-	-	0.59%	2.59B
PUYA SEMICONDUCTOR (SHANGHAI) CO., LTD.	22.51x	-	-	-	1.29B
PENGUIN SOLUTIONS, INC.	106.22x	0.93x	6.87x	-	1.28B
Average	46.30x	6.01x	27.11x	1.25%	4.31B
Weighted average by Cap.	42.36x	9.30x	30.88x	1.11%