Sai MicroElectronics Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 8, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	39,466	40,975	12,579	17,633	10,838	17,928
Market Cap Growth	189.63%	225.73%	-28.66%	62.70%	-39.55%	17.76%
Enterprise Value	38,889	40,268	13,499	18,065	9,916	16,370
Last Close Price	53.90	55.96	17.18	23.99	14.75	24.45
PE Ratio	26.79	27.81	-	170.18	-	87.15
Forward PE	141.84	48.31	48.31	171.71	29.56	61.02
PS Ratio	47.89	49.72	10.44	13.57	13.79	19.31
PB Ratio	5.62	5.84	2.33	3.13	1.97	3.16
P/TBV Ratio	6.08	6.31	2.96	3.97	2.47	3.99
P/OCF Ratio	-	-	35.38	122.12	-	173.09
EV/Sales Ratio	47.19	48.86	11.21	13.90	12.62	17.63
EV/EBITDA Ratio	-	-	-	1109.75	-	312.36
Debt / Equity Ratio	0.20	0.20	0.18	0.19	0.12	0.09
Debt / EBITDA Ratio	-	-	-	13.60	-	4.52
Net Debt / Equity Ratio	-0.12	-0.12	0.07	0.02	-0.16	-0.41
Net Debt / EBITDA Ratio	1.40	1.40	-5.59	7.25	3.19	-44.07
Net Debt / FCF Ratio	5.80	5.80	-2.92	-0.26	0.63	3.91
Asset Turnover	0.10	0.10	0.17	0.18	0.11	0.16
Inventory Turnover	1.77	1.77	1.73	2.53	2.82	2.73
Quick Ratio	3.21	3.21	2.14	2.25	3.36	2.87
Current Ratio	3.87	3.87	3.11	3.12	3.92	3.63
Return on Equity (ROE)	22.38%	22.38%	-4.63%	1.29%	-2.67%	4.03%
Return on Assets (ROA)	-6.29%	-6.29%	-2.19%	-1.06%	-3.25%	-0.44%
Return on Invested Capital (ROIC)	-13.10%	-13.47%	-4.34%	-2.33%	-9.23%	-1.23%
Return on Capital Employed (ROCE)	-9.90%	-9.90%	-3.90%	-1.90%	-5.80%	-0.70%
Earnings Yield	3.73%	3.60%	-1.35%	0.59%	-0.68%	1.15%
FCF Yield	-0.38%	-0.36%	-1.01%	-2.54%	-12.86%	-3.29%
Dividend Yield	0.71%	0.66%	-	0.15%	-	0.14%
Payout Ratio	1.96%	1.96%	-	18.24%	-	23.09%
Buyback Yield / Dilution	-0.02%	-0.02%	-0.05%	0.26%	-10.54%	-2.30%
Total Shareholder Return	0.70%	0.64%	-0.05%	0.40%	-10.54%	-2.16%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.