Valuation Memscap

Stocks

Real-time Euronext Paris Other stock markets 01:00:10 17/07/26 am AEST			5-day change	1st Jan Change
4.770 ^EUR	+1.06%		-1.45%	+15.64%

30/04	Memscap in the red following mixed quarterly results
30/04	Schneider Electric, Capgemini, Societe Generale... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10.37	44.91	38.98	31.37	35.87	-	-
Change	-	333.2%	-13.21%	-19.51%	14.34%	-	-
Enterprise Value (EV) ¹	10.37	40.24	35.04	27.02	29.77	27.67	25.57
Change	-	288.12%	-12.91%	-22.9%	10.19%	-7.05%	-7.59%
P/E	9.93x	21.7x	28.3x	35x	18.2x	13.1x	11.5x
PBR	-	-	-	-	-	-	-
PEG	-	0.2x	-0.8x	-1x	0x	0.3x	0.8x
Capitalization / Revenue	-	3.19x	3.08x	2.62x	2.68x	2.38x	2.04x
EV / Revenue	-	2.86x	2.77x	2.25x	2.22x	1.83x	1.45x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	-	16.2x	29.9x	27x	18.4x	10.9x	8.3x
EV / FCF	-	28.6x	102x	21.4x	13.5x	10.6x	9.47x
FCF Yield	-	3.49%	0.98%	4.68%	7.39%	9.4%	10.6%
Dividend per Share ²	-	-	-	-	0.069	0.073	0.076
Rate of return	-	-	-	-	1.46%	1.55%	1.61%
EPS ²	0.14	0.278	0.179	0.118	0.26	0.36	0.41
Distribution rate	-	-	-	-	26.5%	20.3%	18.5%
Net sales ¹	-	14.07	12.66	11.99	13.4	15.1	17.6
EBITDA	-	-	-	-	-	-	-
EBIT ¹	-	2.477	1.172	1.001	1.62	2.54	3.08
Net income ¹	1.048	2.14	1.374	0.894	2	2.8	3.2
Net Debt ¹	-	-4.673	-3.937	-4.356	-6.1	-8.2	-10.3
Reference price ²	1.390	6.020	5.060	4.125	4.720	4.720	4.720
Nbr of stocks (in thousands)	7,458	7,460	7,703	7,606	7,600	-	-
Announcement Date	28/3/23	23/1/24	27/1/25	27/1/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MEMSCAP	18.15x	2.22x	-	-	41.03M
MEDIATEK INC.	56.31x	8.91x	45.24x	1.42%	185B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	73.86x	10.9x	20.93x	-.--%	116B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	70.17x	-	-	0.14%	70.67B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9601x	91.04x	2890.14x	-	51.06B
ELITE MATERIAL CO., LTD.	51.44x	10.5x	39.05x	0.9%	56.53B
UNIMICRON TECHNOLOGY CORP.	60.46x	8.34x	33.31x	0.69%	47.68B
SHENNAN CIRCUITS CO., LTD.	50.15x	8.3x	33.98x	0.87%	37.95B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	29.46x	7.94x	22.2x	1.15%	38.98B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	41.41x	9.47x	30.77x	0.49%	39B
Average	1,005.24x	17.52x	389.45x	0.71%	64.36B
Weighted average by Cap.	815.22x	16.68x	288.96x	0.77%