Company Valuation: Sanmina Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,584 2,636 3,031 3,764 6,080 10,867 - -
Change - 2% 15% 24.15% 61.56% 78.72% - -
Enterprise Value (EV) 1 2,584 2,453 2,702 3,455 5,454 11,110 11,308 11,182
Change - -5.09% 10.16% 27.87% 57.87% 103.68% 1.79% -1.12%
P/E 9.9x 11.2x 10.2x 17.6x 25.6x 28.8x 21.5x 17.4x
PBR - - - - - 3.83x 3.25x 2.63x
PEG - 8.98x 0.4x -0.7x 1.8x 0.5x 0.6x 0.7x
Capitalization / Revenue 0.38x 0.33x 0.34x 0.5x 0.75x 0.77x 0.66x 0.59x
EV / Revenue 0.38x 0.31x 0.3x 0.46x 0.67x 0.79x 0.69x 0.61x
EV / EBITDA 5.83x 4.66x 4.24x 6.54x 9.33x 9.44x 8.74x 7.92x
EV / EBIT 7.75x 5.88x 5.2x 8.51x 11.7x 11.2x 10.4x 8.98x
EV / FCF - 12.8x 59.8x 15x 11.4x 19.5x -538x 34.2x
FCF Yield - 7.84% 1.67% 6.69% 8.77% 5.12% -0.19% 2.92%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.01 4.06 5.18 3.91 4.46 7.043 9.42 11.62
Distribution rate - - - - - - - -
Net sales 1 6,757 7,890 8,935 7,568 8,128 14,150 16,411 18,312
EBITDA 1 443.2 526 638 528.5 584.9 1,177 1,294 1,412
EBIT 1 333.5 417.3 519.8 406.1 465.5 992.9 1,082 1,245
Net income 1 269 256.1 310 222.5 245.9 402.5 532.3 637.6
Net Debt 1 - -183.1 -329.3 -308.5 -625.8 243 441.6 314.8
Reference price 2 39.70 45.60 52.97 68.87 114.11 202.75 202.75 202.75
Nbr of stocks (in thousands) 65,095 57,804 57,227 54,647 53,284 53,597 - -
Announcement Date 8/11/21 7/11/22 6/11/23 4/11/24 3/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.97x6.13x18.35x0.61% 206B
14.88x0.32x7.41x3.43% 114B
26.25x10.51x21.95x0.44% 85.82B
37.92x6.11x19.81x0.95% 83.46B
61.61x6.47x30.27x0.24% 65.83B
80.81x9.57x40.59x0.02% 64.28B
19.62x1.13x12.68x0.57% 63.54B
19.93x3.38x12.83x1.34% 63.31B
31.83x7.29x22.3x1.31% 39.35B
Average 36.20x 5.66x 20.69x 0.99% 87.35B
Weighted average by Cap. 34.25x 5.50x 19.42x 1.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SANM Stock
  4. SAYN Stock
  5. Valuation Sanmina Corporation