Company Valuation: Unigroup Guoxin Microelectronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 30,851 81,198 136,534 111,995 56,875 53,823 53,823 -
Change - 163.2% 68.15% -17.97% -49.22% -5.37% 0% -
Enterprise Value (EV) 1 30,301 80,528 136,534 109,734 55,726 47,522 47,049 45,329
Change - 165.76% 69.55% -19.63% -49.22% -14.72% -1% -3.66%
P/E ratio 76.2x 100x 69.9x 42.7x 22.6x 39.6x 24.7x 20.4x
PBR 7.37x 16.4x 18.8x 11.8x 4.99x 4.38x 3.63x 3.13x
PEG - 1x 0x 1.2x -6.86x -0.9x 0.4x 1x
Capitalization / Revenue 8.98x 24.6x 25.6x 15.7x 7.52x 8.89x 6.94x 6.02x
EV / Revenue 8.82x 24.4x 25.6x 15.4x 7.37x 7.85x 6.06x 5.07x
EV / EBITDA 51.3x 70.8x 58.8x 34.3x 19.2x 27.4x 20.4x 16.4x
EV / EBIT 65.7x 85.2x 63.8x 38.1x 20.5x 29.5x 20x 16.1x
EV / FCF - - - - 36,610,156x - - -
FCF Yield - - - - 0% - - -
Dividend per Share 2 0.0486 0.0964 0.2321 - 0.68 0.2867 0.3833 0.4533
Rate of return 0.13% 0.1% 0.14% - 1.01% 0.45% 0.6% 0.71%
EPS 2 0.4764 0.9549 2.3 3.09 2.989 1.61 2.58 3.13
Distribution rate 10.2% 10.1% 10.1% - 22.8% 17.8% 14.9% 14.5%
Net sales 1 3,435 3,299 5,342 7,120 7,565 6,054 7,761 8,941
EBITDA 1 590.5 1,137 2,322 3,198 2,896 1,736 2,307 2,765
EBIT 1 460.9 945.2 2,141 2,882 2,720 1,611 2,355 2,807
Net income 1 404.7 811.3 1,954 2,632 2,531 1,191 2,192 2,659
Net Debt 1 -550.1 -670.3 - -2,261 -1,149 -6,301 -6,775 -8,494
Reference price 2 36.31 95.58 160.71 131.82 67.45 63.83 63.83 63.83
Nbr of stocks (in thousands) 849,544 849,544 849,544 849,608 843,223 843,227 843,227 -
Announcement Date 2/27/20 4/15/21 4/11/22 3/29/23 4/17/24 1/13/25 - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
39.75x7.87x27.45x0.45% 7.39B
22.37x4.17x17.8x3.83% 71.9B
27.36x2.51x13.13x1.37% 13.39B
194.49x - - 0.31% 10.98B
23.86x2.63x8.52x4.38% 10.39B
29.13x6.12x21.83x1.59% 10.29B
16.41x2.66x11.88x5.58% 9.98B
34.22x3.95x20.71x0.86% 9.07B
28.44x1.62x12.87x0.74% 7.67B
29.9x9.73x21.66x1.12% 6.78B
Average 44.59x 4.59x 17.32x percentage-no-prefix 15.78B
Weighted average by Cap. 37.05x 4.24x 17.18x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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