Valuation Memscap

Stocks

Real-time Euronext Paris 06:47:07 31/08/26 pm AEST			5-day change	1st Jan Change
4.840 ^EUR	+1.15%		0.00%	+17.33%

04:35pm	This week's earnings calendar: Broadcom and Dell to keep the AI momentum alive
29/07	French and Benelux stocks-Factors to watch	RE

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	36.36	-	-
Change	-	333.2%	-13.21%	-19.51%	15.91%	-	-
Enterprise Value (EV) ¹	10.37	40.24	35.04	27.02	30.76	28.86	26.76
Change	-	288.12%	-12.91%	-22.9%	13.87%	-6.18%	-7.28%
P/E	9.93x	21.7x	28.3x	35x	21.8x	15.4x	12x
PBR	-	-	-	-	-	-	-
PEG	-	0.2x	-0.8x	-1x	0.3x	0.4x	0.4x
Capitalization / Revenue	-	3.19x	3.08x	2.62x	2.62x	2.33x	2.01x
EV / Revenue	-	2.86x	2.77x	2.25x	2.21x	1.85x	1.48x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	-	16.2x	29.9x	27x	25.4x	13.9x	9.04x
EV / FCF	-	28.6x	102x	21.4x	18.1x	12.5x	8.66x
FCF Yield	-	3.49%	0.98%	4.68%	5.53%	7.97%	11.5%
Dividend per Share ²	-	-	-	-	0.069	0.073	0.076
Rate of return	-	-	-	-	1.44%	1.53%	1.59%
EPS ²	0.14	0.278	0.179	0.118	0.22	0.31	0.4
Distribution rate	-	-	-	-	31.4%	23.5%	19%
Net sales ¹	-	14.07	12.66	11.99	13.9	15.6	18.1
EBITDA	-	-	-	-	-	-	-
EBIT ¹	-	2.477	1.172	1.001	1.21	2.08	2.96
Net income ¹	1.048	2.14	1.374	0.894	1.7	2.4	3.1
Net Debt ¹	-	-4.673	-3.937	-4.356	-5.6	-7.5	-9.6
Reference price ²	1.390	6.020	5.060	4.125	4.785	4.785	4.785
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	21.75x	2.21x	-	-	42.2M
MEDIATEK INC.	58x	9.3x	46.79x	1.4%	201B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	53.45x	9.12x	16.2x	-.--%	101B
ELITE MATERIAL CO., LTD.	47.43x	10.12x	35.23x	1.16%	62.12B
UNIMICRON TECHNOLOGY CORP.	54.92x	9.66x	34.8x	0.87%	57.5B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	41.35x	-	-	0.19%	53B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9373.61x	70.84x	2248.64x	-	40.13B
SHENNAN CIRCUITS CO., LTD.	44.5x	7.68x	30.52x	0.87%	36.69B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	33.05x	7.83x	25.68x	0.66%	34.81B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	27.72x	7.25x	21.95x	1.54%	34.42B
Average	975.58x	14.89x	307.48x	0.84%	62.1B
Weighted average by Cap.	652.63x	13.42x	190.58x	0.9%