Valuation Sai MicroElectronics Inc.

Stocks

End-of-day quote Shenzhen S.E. 23/09/2026			5-day change	1st Jan Change
39.00 ^CNY	+1.51%		+15.04%	-30.31%

09-16	Sai MicroElectronics Subsidiary to Invest in Equipment Manufacturing Fund	MT
08-27	Sai MicroElectronics Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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)	639,122	729,979	733,289	733,497	732,213	732,213
Announcement Date	16/3/21	30/3/22	28/3/23	26/3/24	19/3/25	26/3/26

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.	-	-	-	-	4.2B
MEDIATEK INC.	75.83x	12.16x	61.02x	1.07%	261B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	47.62x	8.63x	15.46x	-.--%	95.83B
ELITE MATERIAL CO., LTD.	41.99x	8.96x	31.16x	1.31%	54.97B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	50.16x	-	-	0.19%	53.9B
UNIMICRON TECHNOLOGY CORP.	54.63x	9.71x	34.94x	0.88%	57.99B
SHENNAN CIRCUITS CO., LTD.	48.92x	8.43x	33.94x	0.8%	40.67B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.62x	8.34x	26.61x	0.54%	35.94B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	27.78x	7.3x	21.95x	1.37%	34.57B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	965.47x	61.49x	1364.77x	-	34.69B
Average	149.67x	15.63x	198.73x	0.77%	67.37B
Weighted average by Cap.	104.88x	13.13x	116.29x	0.81%