Stock 600460 HANGZHOU SILAN MICROELECTRONICS CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hangzhou Silan Microelectronics Co.,Ltd

Equities

600460

CNE000001DN1

Semiconductors

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
18.14 CNY -0.11% Intraday chart for Hangzhou Silan Microelectronics Co.,Ltd +4.55% -20.54%
May. 23 Silan Microelectronics to Cut Stake in Subsidiary in Planned 1.06 Billion Yuan Semiconductor Production Line Investment MT
May. 20 Xiamen Silan Advanced Compound Semiconductor Co., Ltd. announced that it expects to receive CNY 4.15 billion in funding from Hangzhou Silan Microelectronics Co.,Ltd, Xiamen Semiconductor Investment Group Co., Ltd., Xiamen Xinyi Technology Industrial Co., Ltd. CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 32,802 76,751 46,433 37,991 30,186 - -
Enterprise Value (EV) 1 34,840 77,889 49,646 38,154 25,426 27,727 27,249
P/E ratio 500 x 48 x 44.3 x -1,142 x 42.7 x 28.2 x 25.3 x
Yield 0.06% 0.18% 0.3% - 0.32% 0.59% 0.75%
Capitalization / Revenue 7.66 x 10.7 x 5.61 x 4.07 x 2.72 x 2.31 x 2.04 x
EV / Revenue 8.14 x 10.8 x 5.99 x 4.09 x 2.29 x 2.12 x 1.84 x
EV / EBITDA 81 x 34.4 x 25.8 x 24.7 x 12.5 x 10.6 x 8.82 x
EV / FCF - 3,903 x -36.9 x -47.8 x 243 x 98.5 x 34.9 x
FCF Yield - 0.03% -2.71% -2.09% 0.41% 1.02% 2.86%
Price to Book - 12 x 6.3 x 3.16 x 2.37 x 2.24 x 2.09 x
Nbr of stocks (in thousands) 1,312,062 1,416,072 1,416,072 1,664,072 1,664,072 - -
Reference price 2 25.00 54.20 32.79 22.83 18.14 18.14 18.14
Announcement Date 3/12/21 3/28/22 3/30/23 4/8/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,281 7,194 8,282 9,340 11,091 13,077 14,796
EBITDA 1 429.9 2,265 1,926 1,547 2,037 2,612 3,088
EBIT 1 -35.77 1,735 1,194 -48.78 1,060 1,391 1,453
Operating Margin -0.84% 24.11% 14.41% -0.52% 9.56% 10.64% 9.82%
Earnings before Tax (EBT) 1 - 1,731 1,192 -56.88 713.7 1,073 1,392
Net income 1 67.6 1,518 1,052 -35.79 532.9 922.4 1,167
Net margin 1.58% 21.1% 12.71% -0.38% 4.8% 7.05% 7.89%
EPS 2 0.0500 1.130 0.7400 -0.0200 0.4250 0.6433 0.7174
Free Cash Flow 1 - 19.96 -1,346 -797.7 104.5 281.5 780
FCF margin - 0.28% -16.26% -8.54% 0.94% 2.15% 5.27%
FCF Conversion (EBITDA) - 0.88% - - 5.13% 10.78% 25.26%
FCF Conversion (Net income) - 1.31% - - 19.61% 30.52% 66.84%
Dividend per Share 2 0.0160 0.1000 0.1000 - 0.0586 0.1062 0.1360
Announcement Date 3/12/21 3/28/22 3/30/23 4/8/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 2025 Q1 2025 Q2
Net sales 1 1,972 2,001 2,184 2,059 2,038 2,066 2,409 2,424 2,440 2,465 2,773 2,871 3,017 3,081 3,389
EBITDA 1 - - - - - - - - - - 435.6 484.5 558.5 495.3 527.9
EBIT 1 932.4 303.5 384.1 189.5 316.5 233.7 -293.6 -184.6 195.7 172.1 267.1 272.4 196 - -
Operating Margin 47.28% 15.17% 17.59% 9.2% 15.53% 11.31% -12.18% -7.62% 8.02% 6.98% 9.63% 9.49% 6.5% - -
Earnings before Tax (EBT) 1 927.6 303.1 383.7 190.2 315.3 233 -293.6 -188.7 192.5 -85.62 255.2 208.7 196.1 191.6 219.8
Net income 1 790.1 268.4 330.9 175 278 213.6 -254.8 -148 153.5 -15.28 77.17 148.8 170.3 170.8 196.3
Net margin 40.07% 13.42% 15.15% 8.5% 13.64% 10.34% -10.58% -6.11% 6.29% -0.62% 2.78% 5.18% 5.65% 5.54% 5.79%
EPS 2 0.5800 0.1900 0.2300 0.1300 0.1900 0.1500 -0.1800 -0.1000 0.1100 -0.009000 0.0732 0.1197 0.1562 0.1463 0.1540
Dividend per Share 2 - - - - - - - - - - - - 0.0573 - -
Announcement Date 3/28/22 4/29/22 8/22/22 10/28/22 3/30/23 4/28/23 8/18/23 10/26/23 4/8/24 4/29/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,038 1,138 3,213 163 - - -
Net Cash position 1 - - - - 4,760 2,460 2,938
Leverage (Debt/EBITDA) 4.741 x 0.5026 x 1.668 x 0.1053 x - - -
Free Cash Flow 1 - 20 -1,346 -798 105 282 780
ROE (net income / shareholders' equity) - 30.8% 15.3% -0.47% 4.36% 7.42% 7.96%
ROA (Net income/ Total Assets) - 12.8% 6.85% -0.18% 3.49% 3.17% 4.29%
Assets 1 - 11,823 15,364 20,414 15,268 29,099 27,235
Book Value Per Share 2 - 4.530 5.210 7.220 7.650 8.090 8.690
Cash Flow per Share 2 - 0.7100 0.1400 0.1900 0.6000 0.6600 1.330
Capex 1 - 940 1,550 1,115 1,198 1,228 1,052
Capex / Sales - 13.06% 18.72% 11.93% 10.8% 9.39% 7.11%
Announcement Date 3/12/21 3/28/22 3/30/23 4/8/24 - - -
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 Hangzhou Silan Microelectronics Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
18.14 CNY
Average target price
21.75 CNY
Spread / Average Target
+19.90%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
HANGZHOU SILAN MICROELECTRONICS CO.,LTD Stock Hangzhou Silan Microelectronics Co.,Ltd
-20.54% 4.16B
NVIDIA CORPORATION Stock NVIDIA Corporation
+161.05% 3,131B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY) Stock TSMC (Taiwan Semiconductor Manufacturing Company)
+75.38% 863B
BROADCOM INC. Stock Broadcom Inc.
+52.36% 794B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+23.16% 294B
QUALCOMM, INC. Stock Qualcomm, Inc.
+39.97% 223B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+18.37% 182B
ARM HOLDINGS PLC Stock Arm Holdings plc
+141.11% 180B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+56.49% 144B
INTEL CORPORATION Stock Intel Corporation
-31.35% 143B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 600460 Stock
  4. Financials Hangzhou Silan Microelectronics Co.,Ltd