Financials MEMSensing Microsystems (Suzhou, China) Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 23:00:00 02/07/2024 BST			5-day change	1st Jan Change
43.29 ^CNY	-0.05%		-8.86%	-39.62%

04-29	MEMSensing Microsystems (Suzhou, China) Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-02	Tranche Update on MEMSensing Microsystems (Suzhou, China) Co., Ltd.'s Equity Buyback Plan announced on February 7, 2024.	CI

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,623	4,953	2,621	3,977	2,412	-	-
Enterprise Value (EV) ¹	6,623	4,953	2,621	3,977	2,412	2,412	2,412
P/E ratio	132 x	403 x	-47.9 x	-37.7 x	-295 x	53.6 x	30.1 x
Yield	0.19%	0.08%	-	-	-	0.35%	0.65%
Capitalization / Revenue	20.1 x	14.1 x	8.96 x	10.7 x	4.84 x	3.69 x	2.86 x
EV / Revenue	20.1 x	14.1 x	8.96 x	10.7 x	4.84 x	3.69 x	2.86 x
EV / EBITDA	-	200 x	-	-66.3 x	36.5 x	21.1 x	14.1 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	6.24 x	4.49 x	2.57 x	3.75 x	2.29 x	2.21 x	2.06 x
Nbr of stocks (in thousands)	53,200	53,430	53,169	55,464	55,716	-	-
Reference price ²	124.5	92.70	49.30	71.70	43.29	43.29	43.29
Announcement Date	25/02/21	25/02/22	27/02/23	26/02/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	330.1	351.8	292.7	372.7	497.9	653.5	842
EBITDA ¹	-	24.83	-	-59.95	66.05	114.5	170.9
EBIT ¹	42.77	4.084	-52.48	-94.34	-7.22	43.94	83.82
Operating Margin	12.96%	1.16%	-17.93%	-25.32%	-1.45%	6.72%	9.95%
Earnings before Tax (EBT) ¹	42.46	5.642	-52.9	-99.86	-8.04	42.78	82.44
Net income ¹	41.64	12.42	-54.93	-101.8	-8.39	41.66	80.27
Net margin	12.61%	3.53%	-18.77%	-27.33%	-1.69%	6.38%	9.53%
EPS ²	0.9400	0.2300	-1.030	-1.900	-0.1467	0.8075	1.440
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	0.2400	0.0750	-	-	-	0.1500	0.2800
Announcement Date	25/02/21	25/02/22	27/02/23	26/02/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	7.55%	1.15%	-5.18%	-10.2%	-0.81%	3.79%	6.76%
ROA (Net income/ Total Assets)	-	1.14%	-4.72%	-8.31%	-0.9%	2.5%	4.44%
Assets ¹	-	1,090	1,165	1,226	932.2	1,670	1,808
Book Value Per Share ²	20.00	20.60	19.20	19.10	18.90	19.60	21.00
Cash Flow per Share ²	0.3500	0.2800	-0.4000	-0.1700	-0.9100	0.6600	1.020
Capex ¹	89.9	129	153	118	179	104	102
Capex / Sales	27.25%	36.67%	52.12%	31.6%	35.95%	15.84%	12.05%
Announcement Date	25/02/21	25/02/22	27/02/23	26/02/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

43.29 CNY

Average target price

67.48 CNY

Spread / Average Target

+55.88%

	1st Jan change	Capi.
MEMSENSING MICROSYSTEMS (SUZHOU, CHINA) CO., LTD.	-39.62%	332M
HON HAI PRECISION INDUSTRY CO., LTD.	+94.26%	86.35B
AMPHENOL CORPORATION	+36.77%	81.43B
MURATA MANUFACTURING CO., LTD	+20.38%	41.66B
LUXSHARE PRECISION INDUSTRY CO., LTD.	+12.89%	38.53B
JABIL INC.	-13.58%	13.28B
LENS TECHNOLOGY CO., LTD.	+35.23%	12.13B
AVIC JONHON OPTRONIC TECHNOLOGY CO.,LTD.	-5.51%	10.74B
COHERENT CORP.	+69.68%	11.26B
EOPTOLINK TECHNOLOGY INC., LTD.	+123.01%	10.73B