Company Valuation: Sanmina Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,584 2,636 3,031 3,764 6,080 9,946 - -
Change - 2% 15% 24.15% 61.56% 63.57% - -
Enterprise Value (EV) 1 2,584 2,453 2,702 3,455 5,454 10,188 10,387 10,260
Change - -5.09% 10.16% 27.87% 57.87% 86.79% 1.95% -1.22%
P/E 9.9x 11.2x 10.2x 17.6x 25.6x 26.3x 19.7x 16x
PBR - - - - - 3.51x 2.97x 2.4x
PEG - 8.98x 0.4x -0.7x 1.8x 0.5x 0.6x 0.7x
Capitalization / Revenue 0.38x 0.33x 0.34x 0.5x 0.75x 0.7x 0.61x 0.54x
EV / Revenue 0.38x 0.31x 0.3x 0.46x 0.67x 0.72x 0.63x 0.56x
EV / EBITDA 5.83x 4.66x 4.24x 6.54x 9.33x 8.66x 8.02x 7.27x
EV / EBIT 7.75x 5.88x 5.2x 8.51x 11.7x 10.3x 9.6x 8.24x
EV / FCF - 12.8x 59.8x 15x 11.4x 17.9x -495x 31.4x
FCF Yield - 7.84% 1.67% 6.69% 8.77% 5.58% -0.2% 3.18%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.01 4.06 5.18 3.91 4.46 7.043 9.42 11.62
Distribution rate - - - - - - - -
Net sales 1 6,757 7,890 8,935 7,568 8,128 14,150 16,411 18,312
EBITDA 1 443.2 526 638 528.5 584.9 1,177 1,294 1,412
EBIT 1 333.5 417.3 519.8 406.1 465.5 992.9 1,082 1,245
Net income 1 269 256.1 310 222.5 245.9 402.5 532.3 637.6
Net Debt 1 - -183.1 -329.3 -308.5 -625.8 243 441.6 314.8
Reference price 2 39.70 45.60 52.97 68.87 114.11 185.56 185.56 185.56
Nbr of stocks (in thousands) 65,095 57,804 57,227 54,647 53,284 53,597 - -
Announcement Date 08/11/21 07/11/22 06/11/23 04/11/24 03/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.82x5.9x17.7x0.66% 198B
14.34x0.31x7.06x3.55% 109B
39.62x6.29x20.57x0.93% 84.71B
25.03x9.82x20.9x0.49% 81.74B
20.17x1.16x13x0.56% 65.2B
18.74x3.19x12.11x1.42% 59.55B
56.05x5.87x27.57x0.26% 58.58B
64.78x7.75x32.88x0.01% 51.43B
28.28x1.85x20x-.--% 38.02B
Average 33.20x 4.68x 19.09x 0.88% 82.91B
Weighted average by Cap. 31.35x 4.85x 17.91x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SANM Stock
  4. SAYN Stock
  5. Valuation Sanmina Corporation