|
End-of-day quote
Shenzhen S.E.
14/10/2026
|
5-day change | 1st Jan Change | ||
| 29.40 CNY | -2.65% |
|
-18.06% | -47.46% |
| 14/10 | Silex appoints its first nomination committee after IPO | FW |
| 16/09 | 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) | 6,39,122 | 7,29,979 | 7,33,289 | 7,33,497 | 7,32,213 | 7,32,213 |
| Announcement Date | 16/03/21 | 30/03/22 | 28/03/23 | 26/03/24 | 19/03/25 | 26/03/26 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 321.43Cr | |
| 22.13x | 12.64x | 19.06x | 0.34% | 5,34400Cr | |
| 23x | 11.33x | 15.3x | 1.08% | 2,00600Cr | |
| 37.43x | 15.83x | 23.25x | 0.75% | 1,65300Cr | |
| 5.28x | 3.23x | 3.59x | 0.07% | 1,03400Cr | |
| 99.66x | 18.06x | 68.45x | -.--% | 93TCr | |
| 4x | 2.49x | 3x | 0.25% | 77TCr | |
| -42.48x | 8.5x | 23.7x | -.--% | 52TCr | |
| 189.75x | 41.22x | 84.09x | -.--% | 25TCr | |
| Average | 42.35x | 14.16x | 30.05x | 0.31% | 1,39000Cr | |
| Weighted average by Cap. | 28.30x | 12.26x | 21.93x | 0.44% |
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
