YOLFTbeta
Sai MicroElectronics Inc

Sai MicroElectronics Inc

300456 · SHE · Technology / Semiconductors

24.72CNY-0.95 (-3.70%)

Price History

Full chart

Market Stats

Previous Close25.67
Open26.01
Day Range24.61 – 26.29
52-Week Range21.77 – 67.94
Volume19.91M
Market Cap26.27B
P/E (TTM)6.29
Forward P/E0.00
EPS5.70
Dividend Yield1.03%
Beta0.52
50-Day Avg33.80
200-Day Avg45.05

About

Sai MicroElectronics Inc. engages in the development and sale of micro-electromechanical systems products in China and internationally. It is also involved in the provision of wafer manufacturing services; and sale of semiconductor equipment. It serves the manufacturers of DNA/RNA sequencing machines, lithography machines, silicon photons, AI computing, ICT, infrared thermal imaging, computer networks and systems, metaverse, and medical equipment; and enterprises in various sub industries, as well as communications, biomedical, industrial automobile, consumer electronics, and other fields. Sai MicroElectronics Inc. was founded in 2008 and is headquartered in Beijing, China.

Company Details

  • SectorTechnology
  • IndustrySemiconductors
  • CEOMr. Abin Zhang
  • Employees1.05K
  • HeadquartersRoom 2607, Building A, Beijing, China, 100029, China
  • Websitehttps://www.smeiic.com

Leadership

  • Mr. Abin ZhangGM, Board Secretary & Director · b. 1985
  • Mr. Ji XuChief Financial Officer · b. 1989
  • Mr. Yuan LuDeputy GM & Chief Scientist · b. 1957
  • Ms. Jiayu ZhouDeputy General Manager · b. 1971
  • Mr. Bo LiuDeputy General Manager · b. 1986
  • Xi Miao HuoAccounting Supervisor

Financials

Income Statement

Currency: CNY2011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue113.26M130.46M167.16M169.39M170.97M336.96M600.50M712.50M717.97M765.01M928.55M785.82M1.30B1.20B823.77M
Growth (%)-+15.19%+28.13%+1.33%+0.93%+97.08%+78.21%+18.65%+0.77%+6.55%+21.38%-15.37%+65.39%-7.31%-31.62%
Cost of Revenue51.68M62.02M82.26M91.85M96.84M191.33M382.27M423.37M402.88M422.31M512.19M564.51M938.88M819.13M683.42M
Gross Profit61.58M68.44M84.90M77.54M74.13M145.63M218.23M289.13M315.09M342.70M416.35M221.31M360.81M385.58M140.35M
Gross Margin54.37%52.46%50.79%45.78%43.36%43.22%36.34%40.58%43.89%44.80%44.84%28.16%27.76%32.01%17.04%
Operating Expense15.02M27.27M32.42M27.79M35.24M74.23M148.22M162.97M172.94M101.13M218.89M392.87M329.10M639.86M930.67M
Operating Income46.56M41.17M52.49M49.75M38.89M71.40M70.01M126.16M142.14M241.56M197.46M-171.56M31.71M-254.28M-790.32M
Operating Margin41.11%31.56%31.40%29.37%22.75%21.19%11.66%17.71%19.80%31.58%21.27%-21.83%2.44%-21.11%-95.94%
EBITDA46.57M43.73M57.87M55.31M42.20M84.87M135.17M160.35M113.23M81.99M52.41M-275.94M16.28M-72.34M-547.78M
EBITDA Margin41.12%33.52%34.62%32.65%24.68%25.19%22.51%22.51%15.77%10.72%5.64%-35.11%1.25%-6.00%-66.50%
Net Income46.50M49.66M55.70M53.94M47.63M59.06M48.43M94.57M115.44M201.10M205.73M-73.36M103.61M-169.99M1.47B
Net Income Margin41.06%38.06%33.32%31.85%27.86%17.53%8.07%13.27%16.08%26.29%22.16%-9.34%7.97%-14.11%178.87%
R&D-11.52M13.14M13.26M16.67M28.05M48.29M54.30M110.48M195.37M266.43M345.86M356.66M454.83M248.42M
R&D as % of Total Revenue-8.83%7.86%7.83%9.75%8.32%8.04%7.62%15.39%25.54%28.69%44.01%27.44%37.75%30.16%
Interest Expense225.10K1.93M2.45M2.47M1.55M889.45K11.39M17.23M15.80M14.88M21.56M17.54M18.41M37.34M30.41M
Interest Expense % of Total Revenue0.20%1.48%1.47%1.46%0.91%0.26%1.90%2.42%2.20%1.95%2.32%2.23%1.42%3.10%3.69%

Balance Sheet

Currency: CNY2011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets139.09M208.76M317.91M394.36M664.81M1.78B3.10B3.28B4.17B4.92B7.24B6.98B7.26B7.01B8.94B
Total Liabilities27.07M45.05M98.82M124.95M80.32M367.18M1.35B1.39B806.77M1.34B1.56B1.47B1.63B1.62B1.80B
Total Equity110.63M160.27M215.97M263.70M577.50M1.36B1.40B1.51B2.81B3.08B5.08B4.98B5.16B4.92B6.73B
Cash34.36M28.94M27.28M57.14M216.70M216.64M1.12B533.07M705.34M964.97M2.84B1.52B947.65M616.22M2.24B
Total Debt12.88M28.33M34.71M76.05M35.97M33.18M995.82M915.01M254.55M628.62M430.07M534.83M914.56M831.34M1.45B
Net Debt-21.48M-611.22K7.43M18.91M-180.73M-183.46M-120.78M381.94M-450.79M-336.35M-2.41B-987.51M-33.09M215.12M-798.67M

Cash Flow

Currency: CNY2011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow18.86M-9.71M13.93M29.67M20.35M32.66M76.31M28.05M189.07M255.40M103.58M-73.80M144.39M355.59M23.60M
Investing Cash Flow-25.99M-11.43M-25.05M-43.06M-81.14M-61.23M-447.83M-516.80M-621.80M472.54K-570.25M-1.28B-971.19M-594.17M983.37M
Financing Cash Flow34.96M15.71M4.32M48.39M220.35M29.46M1.27B-112.23M574.85M28.23M2.37B76.35M257.03M-73.72M618.91M
Capital Expenditure20.99M11.43M25.05M42.86M46.79M95.16M161.10M432.83M669.68M347.24M693.98M1.32B591.79M483.01M135.31M
Free Cash Flow-2.14M-21.14M-11.12M-13.18M-26.43M-62.50M-84.78M-404.78M-480.62M-91.84M-590.40M-1.39B-447.39M-127.42M-111.71M
Dividends Paid158.10K1.83M2.07M2.94M16.25M11.83M24.76M70.26M83.63M19.18M47.51M25.67M18.90M55.07M28.93M
FCF to OCF-11.32%217.75%-79.81%-44.43%-129.89%-191.40%-111.10%-1442.89%-254.21%-35.96%-570.00%1888.15%-309.85%-35.83%-473.32%
Dividend Paid to FCF-7.40%-8.66%-18.61%-22.33%-61.49%-18.93%-29.21%-17.36%-17.40%-20.89%-8.05%-1.84%-4.22%-43.22%-25.89%

Earnings

Report DateAug 26, 2015Oct 26, 2015Feb 27, 2016Apr 25, 2016Aug 24, 2016Oct 28, 2016Feb 25, 2017Apr 26, 2017Aug 29, 2017Oct 24, 2017Feb 27, 2018Apr 20, 2018Aug 22, 2018Oct 26, 2018Apr 24, 2019Aug 29, 2019Oct 22, 2019Apr 22, 2020Aug 18, 2020Oct 28, 2020Feb 25, 2021Apr 26, 2021Aug 25, 2021Oct 26, 2021Mar 30, 2022Apr 26, 2022Aug 25, 2022Oct 26, 2022Mar 28, 2023Apr 26, 2023Aug 24, 2023Oct 26, 2023Mar 26, 2024Apr 25, 2024Aug 27, 2024Oct 28, 2024Mar 21, 2025Apr 24, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate-------------------------------------------
EPS Actual0.010.000.060.000.030.010.080.020.030.000.040.010.090.050.020.030.030.110.010.100.200.050.060.020.170.03-0.02-0.01-0.100.02-0.060.050.12-0.02-0.04-0.10-0.070.00-0.002.15-0.14-0.073.76
Surprise-------------------------------------------
TimingPre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursPre-market-After-hoursPre-marketAfter-hoursPre-market-Pre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-market-Pre-market-Pre-market-----

Key Statistics & Ratios

Market Cap26.27B
Enterprise Value27.61B
Trailing P/E6.29
Forward P/E0.00
Price / Sales60.76
Price / Book3.16
EPS5.70
Book Value12.35
Revenue (TTM)432.38M
Gross Profit (TTM)-74.22M
EBITDA-819.81M
Profit Margin965.88%
Operating Margin-149.15%
Return on Equity55.19%
Return on Assets-6.47%
Shares Outstanding732.21M
Shares Float568.20M
Beta0.52
Dividend Yield1.03%
Dividend Rate0.37
Payout Ratio6.49%

Dividends

20261×
0.37Apr 28, 2026
20241×
0.04Apr 29, 2024
20221×
0.04May 17, 2022
20211×
0.04May 24, 2021
20201×
0.03Jul 16, 2020
20191×
0.05Jul 4, 2019
20181×
0.02Jun 7, 2018
20171×
0.02Jul 11, 2017
20161×
0.02Jun 6, 2016

Stock Splits

  • Jul 4, 20191.9:1
  • Jun 7, 20181.5:1
  • Jun 6, 201620:10