Valuation Sai MicroElectronics Inc.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
28.08 ^CNY	+4.89%		-2.16%	-49.82%

08/05	Sai Microelectronics's shareholder plans to unload stake	RE
07/05	Silex CEO on listing: 'We see significant interest in our sector'	FW

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

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.($)
SAI MICROELECTRONICS INC.	-	-	-	-	304.38Cr
MEDIATEK INC.	52.48x	8.35x	42.9x	1.54%	18TCr
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	60.88x	9.06x	17.4x	-.--%	9.53TCr
ELITE MATERIAL CO., LTD.	41.53x	8.95x	30.98x	1.23%	5.27TCr
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	45.84x	-	-	0.22%	4.63TCr
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7654.11x	72.33x	2296.01x	-	4.08TCr
UNIMICRON TECHNOLOGY CORP.	36.46x	6.73x	23.74x	1.19%	4TCr
SHENNAN CIRCUITS CO., LTD.	40.61x	6.77x	27.58x	1.08%	3.11TCr
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	30.79x	7.14x	23.52x	0.64%	2.96TCr
AVARY HOLDING(SHENZHEN)CO., LIMITED	37.43x	4.11x	20.39x	1.26%	2.78TCr
Average	888.90x	15.43x	310.32x	0.9%	5.42TCr
Weighted average by Cap.	623.80x	13.30x	218.28x	0.96%