|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.38 CNY | +2.86% |
|
+4.28% | +28.85% |
Projected Income Statement: Smarter Microelectronics (Guangzhou) Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 552 | 524 | 811.3 | 996.4 | 1,338 | 1,717 |
| Change | - | - | -5.08% | 54.84% | 22.81% | 34.28% | 28.33% |
| EBITDA 1 | - | -363.2 | -340.1 | -256.1 | -60.05 | 12.91 | 110.5 |
| Change | - | - | 6.37% | 24.68% | 76.56% | 121.5% | 755.77% |
| EBIT 1 | - | -404.9 | -380.4 | -226.9 | -109.7 | -41.33 | 37.84 |
| Change | - | - | 6.05% | 40.35% | 51.64% | 62.33% | 191.56% |
| Interest Paid 1 | - | -7.781 | -19.84 | - | -1.94 | -3.47 | -14.14 |
| Earnings before Tax (EBT) 1 | - | -405.4 | -380.8 | -226.8 | -110.1 | -41.73 | 37.44 |
| Change | - | - | 6.08% | 40.45% | 51.44% | 62.1% | 189.72% |
| Net income 1 | -304.9 | -405.4 | -439.9 | -226.7 | -104.6 | -39.64 | 34.07 |
| Change | - | -32.95% | -8.5% | 48.47% | 53.85% | 62.1% | 185.95% |
| Announcement Date | 20/4/23 | 23/2/24 | 27/2/25 | 27/2/26 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Smarter Microelectronics (Guangzhou) Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 20/4/23 | 23/2/24 | 27/2/25 | 27/2/26 | - | - | - |
Estimates
Cash Flow Forecast: Smarter Microelectronics (Guangzhou) Co., Ltd.
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 46.5 | 69.03 | 61.55 | 41.17 | 80.67 | 68.68 |
| Change | - | 48.46% | -10.85% | -33.11% | 95.94% | -14.86% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 23/2/24 | 27/2/25 | 27/2/26 | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Smarter Microelectronics (Guangzhou) Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | - | -65.8% | -64.9% | -31.57% | -6.03% | 0.96% | 6.43% |
| EBIT Margin (%) | - | -73.34% | -72.59% | -27.96% | -11.01% | -3.09% | 2.2% |
| EBT Margin (%) | - | -73.44% | -72.67% | -27.95% | -11.05% | -3.12% | 2.18% |
| Net margin (%) | - | -73.44% | -83.95% | -27.94% | -10.5% | -2.96% | 1.98% |
| FCF margin (%) | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - |
Profitability | |||||||
| ROA | - | - | - | - | - | - | - |
| ROE | - | -21.5% | -22.13% | -13.15% | -6.59% | -2.61% | 2.25% |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | - | 8.42% | 13.17% | 7.59% | 4.13% | 6.03% | 4% |
| CAPEX / EBITDA (%) | - | -12.8% | -20.3% | -24.03% | -68.56% | 624.86% | 62.17% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - |
Items per share | |||||||
| Cash flow per share 1 | - | -0.4782 | -0.6404 | -0.6872 | -0.34 | -0.51 | -0.11 |
| Change | - | - | -33.92% | -7.31% | 50.52% | -50% | 78.43% |
| Dividend per Share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 4.78 | 3.92 | 3.52 | 3.29 | 3.21 | 3.28 |
| Change | - | - | -17.99% | -10.2% | -6.53% | -2.43% | 2.18% |
| EPS 1 | -0.77 | -0.94 | -0.96 | -0.49 | -0.22 | -0.08 | 0.07 |
| Change | - | -22.08% | -2.13% | 48.96% | 55.1% | 63.64% | 187.5% |
| Nbr of stocks (in thousands) | - | 455,204 | 460,763 | 466,844 | 466,844 | 466,844 | 466,844 |
| Announcement Date | 20/4/23 | 23/2/24 | 27/2/25 | 27/2/26 | - | - | - |
1CNY
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | -65.4x | -180x |
| PBR | 4.37x | 4.48x |
| EV / Sales | 6.74x | 5.02x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
14.38CNY
Average target price
18.40CNY
Spread / Average Target
+27.96%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- 688512 Stock
- Financials Smarter Microelectronics (Guangzhou) Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
