Stock 300661 SG MICRO CORP
Add to a list
To use this feature you must be a member
Log inSign up

Financials SG Micro Corp

Equities

300661

CNE100002NT4

Semiconductors

End-of-day quote Shenzhen S.E.
Other stock markets
 23:00:00 25/04/2024 BST 		5-day change 1st Jan Change
71.83 CNY +0.93% Intraday chart for SG Micro Corp +15.52% -19.30%
04-26 SG Micro Corp Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
04-26 SG Micro Corp Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 25,885 40,873 72,269 61,647 41,605 33,781 -
Enterprise Value (EV) 1 25,036 40,100 71,100 60,016 40,298 31,683 30,741
P/E ratio 152 x 145 x 106 x 71.6 x 150 x 57.1 x 39 x
Yield 0.2% 0.19% 0.16% 0.17% 0.11% 0.43% 0.52%
Capitalization / Revenue 32.7 x 34.2 x 32.3 x 19.3 x 15.9 x 9.92 x 7.86 x
EV / Revenue 31.6 x 33.5 x 31.8 x 18.8 x 15.4 x 9.31 x 7.15 x
EV / EBITDA 122 x 122 x 92.5 x 60.3 x 114 x 35 x 25.9 x
EV / FCF - 203 x 122 x 87.2 x -644 x 90.5 x 40.1 x
FCF Yield - 0.49% 0.82% 1.15% -0.16% 1.1% 2.49%
Price to Book 23.5 x 27.6 x 30.3 x 17.8 x 10.9 x 8.08 x 6.94 x
Nbr of stocks (in thousands) 449,817 453,197 456,064 464,317 467,421 470,284 -
Reference price 2 57.55 90.19 158.5 132.8 89.01 71.83 71.83
Announcement Date 28/02/20 14/04/21 22/04/22 21/04/23 26/04/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 792.5 1,197 2,238 3,188 2,616 3,404 4,297 -
EBITDA 1 205.7 327.6 768.3 994.8 354.7 906.4 1,185 -
EBIT 1 188.9 301.5 739.6 921.3 239 563.2 843.2 -
Operating Margin 23.83% 25.2% 33.04% 28.9% 9.14% 16.54% 19.62% -
Earnings before Tax (EBT) 1 189 300.2 739.3 921 254.1 637.4 935.5 -
Net income 1 176 288.8 699.4 873.7 280.8 582.2 854.4 1,329
Net margin 22.21% 24.13% 31.25% 27.41% 10.73% 17.1% 19.88% -
EPS 2 0.3786 0.6220 1.494 1.853 0.5930 1.258 1.844 -
Free Cash Flow 1 - 197.9 582.1 688 -62.58 350 765.7 -
FCF margin - 16.54% 26.01% 21.58% -2.39% 10.28% 17.82% -
FCF Conversion (EBITDA) - 60.42% 75.76% 69.16% - 38.61% 64.63% -
FCF Conversion (Net income) - 68.55% 83.23% 78.75% - 60.12% 89.61% -
Dividend per Share 2 0.1140 0.1709 0.2564 0.2308 0.1000 0.3053 0.3704 -
Announcement Date 28/02/20 14/04/21 22/04/22 21/04/23 26/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 496.8 465.5 731 703.1 775.3 876.1 760.9 775.2 513.3 635.1 732.7 734.5 729 930.4 1,042 -
EBITDA - - - - - - - - - - - - - - - -
EBIT 121.8 - 186.8 240.5 292.2 315.4 236.7 76.94 22.53 - 59.66 82.25 67.86 - - -
Operating Margin 24.51% - 25.55% 34.21% 37.69% 36% 31.11% 9.93% 4.39% - 8.14% 11.2% 9.31% - - -
Earnings before Tax (EBT) 121.8 - 186.8 240.4 292.3 315.4 236.5 76.83 37.55 74.51 60.01 82.07 - - - -
Net income 115.7 104.6 184.2 248.2 260.3 279.7 210.7 122.9 30.21 59.43 52.41 138.7 - - - -
Net margin 23.3% 22.46% 25.2% 35.3% 33.58% 31.93% 27.69% 15.85% 5.88% 9.36% 7.15% 18.89% - - - -
EPS 2 0.2462 - 0.3966 0.5316 0.5538 0.3154 0.4462 0.2615 0.0640 0.1256 0.1103 0.2900 0.1157 0.4200 0.4650 0.6100
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 28/02/20 06/08/20 14/04/21 22/04/22 22/04/22 24/08/22 28/10/22 21/04/23 21/04/23 28/08/23 25/10/23 26/04/24 26/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 848 773 1,169 1,631 1,307 2,097 3,040 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 198 582 688 -62.6 350 766 -
ROE (net income / shareholders' equity) 18.3% 22.7% 36.9% 30% 7.63% 14.1% 17.1% -
ROA (Net income/ Total Assets) 14.3% 17.7% 28.5% 23.6% - 11.5% 13.7% -
Assets 1 1,228 1,630 2,458 3,696 - 5,084 6,247 -
Book Value Per Share 2 2.450 3.270 5.220 7.450 8.200 8.890 10.30 -
Cash Flow per Share 2 0.3200 0.7100 1.660 2.040 0.3600 1.480 1.900 -
Capex 1 52 126 181 260 233 220 241 -
Capex / Sales 6.57% 10.55% 8.09% 8.15% 8.92% 6.47% 5.62% -
Announcement Date 28/02/20 14/04/21 22/04/22 21/04/23 26/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for SG Micro Corp

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
71.83 CNY
Average target price
86.08 CNY
Spread / Average Target
+19.84%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
SG MICRO CORP Stock SG Micro Corp
-19.30% 4.66B
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
INTEL CORPORATION Stock Intel Corporation
-36.56% 136B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 300661 Stock
  4. Financials SG Micro Corp