Financials Unigroup Guoxin Microelectronics Co., Ltd.

Equities

002049

CNE000001M14

Semiconductors

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-23 pm EDT 5-day change 1st Jan Change
53.83 CNY -4.05% Intraday chart for Unigroup Guoxin Microelectronics Co., Ltd. -6.72% -20.19%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 30,851 81,198 136,534 111,995 56,875 45,391 - -
Enterprise Value (EV) 1 30,301 80,528 136,534 109,734 55,726 38,701 38,071 36,018
P/E ratio 76 x 101 x 69.9 x 42.7 x 22.6 x 19.8 x 12.5 x 12.1 x
Yield 0.13% 0.1% 0.14% - 1.01% 0.54% 1.03% 1.27%
Capitalization / Revenue 8.99 x 24.8 x 25.6 x 15.7 x 7.52 x 6.01 x 4.42 x 4.13 x
EV / Revenue 8.83 x 24.6 x 25.6 x 15.4 x 7.37 x 5.13 x 3.71 x 3.28 x
EV / EBITDA 51.3 x 70.8 x 58.8 x 34.3 x 19.2 x 17.9 x 10.6 x 8.16 x
EV / FCF - - - - 36.6 x 13.9 x 9.94 x -
FCF Yield - - - - 2.73% 7.17% 10.1% -
Price to Book 7.37 x 16.4 x 18.8 x 11.8 x 4.99 x 3.39 x 2.61 x 2.3 x
Nbr of stocks (in thousands) 849,544 849,544 849,544 849,608 843,223 843,225 - -
Reference price 2 36.31 95.58 160.7 131.8 67.45 53.83 53.83 53.83
Announcement Date 2/27/20 4/15/21 4/11/22 3/29/23 4/17/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,430 3,270 5,342 7,120 7,565 7,547 10,268 10,982
EBITDA 1 590.5 1,137 2,322 3,198 2,896 2,161 3,601 4,411
EBIT 1 457.7 940.3 2,141 2,882 2,720 2,490 3,890 4,093
Operating Margin 13.34% 28.75% 40.07% 40.48% 35.95% 33% 37.89% 37.27%
Earnings before Tax (EBT) 1 456.2 936.5 2,176 2,881 2,720 2,494 3,894 4,096
Net income 1 405.8 806.4 1,954 2,632 2,531 2,313 3,839 3,778
Net margin 11.83% 24.66% 36.57% 36.97% 33.45% 30.65% 37.39% 34.4%
EPS 2 0.4776 0.9492 2.300 3.090 2.989 2.725 4.290 4.445
Free Cash Flow 1 - - - - 1,522 2,776 3,831 -
FCF margin - - - - 20.12% 36.78% 37.31% -
FCF Conversion (EBITDA) - - - - 52.55% 128.47% 106.39% -
FCF Conversion (Net income) - - - - 60.15% 119.99% 99.79% -
Dividend per Share 2 0.0486 0.0964 0.2321 - 0.6800 0.2900 0.5550 0.6833
Announcement Date 2/27/20 4/15/21 4/11/22 3/29/23 4/17/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 550 670 - 2,261 1,149 6,690 7,320 9,373
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - - - 1,522 2,776 3,831 -
ROE (net income / shareholders' equity) 10.2% 17.7% 31.9% 31.1% 23.8% 17.5% 20.4% 19%
ROA (Net income/ Total Assets) - 11.5% 20.3% 17.2% - 14.5% 14.3% 14.8%
Assets 1 - 7,014 9,610 15,329 - 15,999 26,762 25,596
Book Value Per Share 2 4.930 5.840 8.530 11.20 13.50 15.90 20.60 23.40
Cash Flow per Share 2 0.3100 0.4900 1.400 2.030 2.090 3.910 2.370 3.610
Capex 1 513 550 415 306 250 334 334 326
Capex / Sales 14.95% 16.81% 7.77% 4.3% 3.3% 4.43% 3.25% 2.97%
Announcement Date 2/27/20 4/15/21 4/11/22 3/29/23 4/17/24 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
53.83 CNY
Average target price
78.86 CNY
Spread / Average Target
+46.50%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002049 Stock
  4. Financials Unigroup Guoxin Microelectronics Co., Ltd.