Hangzhou Silan Microelectronics Co., Ltd

SSE

600460

Stock

Yield per half year: -16.01%
Dividend yield: 0%
Sector: Technology

Reporting Hangzhou Silan Microelectronics Co., Ltd

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥				23.93							42.98	23.93	0.00
Выручка, млрд ¥		2.38	2.74	3.03	3.11	4.28	7.19	8.28	9.34	11.22	11.22	8.06	21.26
Чистая прибыль, млрд ¥		0.0959	0.1695	0.1705	0.0145	0.0676	1.52	1.05	-0.0358	0.2199	0.2199	0.5643	26.61
EV, млрд ¥				25.19	22.02	34.37	76.95	48.78	45.27		50.48	45.48	15.50
EBIT, млрд ¥	-0.0238	0.3357	0.1891	0.0604	-0.1783	0.0123	1.37					0.2907	48.60
EBITDA, млрд ¥			0.4373	0.4934	0.3823	0.5802	2.44	2.13	1.36		2.13	1.38	28.89
Баланс стоимость, млрд ¥		2.49	2.63	3.43	3.38	3.45	6.41	7.37	12.02	12.21	12.21	8.29	28.76
FCF, млрд ¥			-0.8071	-0.7693	-0.6255	-0.4954	0.012	-1.36	-0.8032	-1.24	-1.24	-0.7773	20.14
Операционный денежный поток, млрд ¥		0.3818	0.4627	0.2406	0.1326	0.145	0.9598	0.2038	0.3168	0.4425	0.4425	0.4136	25.00
Операционная прибыль, млрд ¥		0.0403	0.1671	0.126	-0.058	0.2631	1.4	1.25	0.7237	0.6019	0.6019	0.8477	18.00
Операционные расходы, млрд ¥		2.29	2.51	2.82	3.07	4.02	5.79	7.03	8.62	10.62	10.62	7.22	21.45
CAPEX, млрд ¥		0.8216	1.16	1.01	0.7581	0.6404	0.9478	1.57	1.12	1.68	1.68	1.19	21.28

	2018Q4	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд ¥	17.23																				17.23	0.00
Выручка, млрд ¥											2.04	2.07	2.41	2.42	2.44	2.46	2.81	2.89	3.06	3	2.84	4.05
Чистая прибыль, млрд ¥											0.278	0.2136	-0.2548	-0.148	0.1535	-0.0153	-0.0096	0.0538	0.191	0.1486	0.0737	-257.57
EV, млрд ¥	16.5							68.93	68.67	49.91	50.32	52.82	45.76	38.07						40.87	45.57	-4.07
EBIT, млрд ¥		0.0534	-0.0553	0.2108	0.3283	0.4355	0.2789	0.407	0.2766	0.3434			0.1466								0.2905	-12.07
EBITDA, млрд ¥				0.2235	0.3362	0.3857	0.9814	0.3589	0.4398	0.2467	0.3739	0.3	-0.2287								0.2263	-187.74
Баланс стоимость, млрд ¥											7.37	7.78	7.27	7.12	12.02	12.01	12.01	12.06	12.21	12.36	12.13	0.58
FCF, млрд ¥											-0.1926	-0.5561	-0.3483	-0.1189	0.2201	-0.3963	-0.1738	-0.5501	-0.1184	0.0617	-0.2354	-168.94
Операционный денежный поток, млрд ¥				-0.0355	0.189	0.3174	0.4889	-0.2902	0.0514	0.2394	-0.0303	-0.0303	-0.0303								0.0400	-189.97
Операционная прибыль, млрд ¥											0.2111	0.2519	0.2344	0.1683	0.069	0.2295	0.1107	0.0833	0.1785	0.3052	0.1814	5.87
Операционные расходы, млрд ¥											1.83	1.81	2.18	2.26	2.37	2.24	2.7	2.81	2.88	2.69	2.66	3.73
CAPEX, млрд ¥											0.318	0.318	0.318	0.2072	0.2741	0.2839	0.3992	0.5828	0.4152	0.337	0.4036	3.49

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥				0.4679	0.6724	1.17	1.08	1.11	2.32	2.23	6.13	4.52	4.52	3.26	32.42
Short Term Investments ¥	0.0012		0.265	0.393	0.074	0.088	0.000162	0.000106	0.025	0.002			0.002	0.0231	-53.09
Long term investments ¥			0.0938	0.0977	0.1005	0.3261								0.1545	36.55
Total Receivables ¥				0.8892	1.05	1.17	1.23	1.19	1.73	2.05	2.32	2.85	2.85	2.03	19.09
Total Current Assets ¥				2.45	2.73	3.72	3.81	4.38	6.85	8.23	13.49	13.35	13.35	9.26	24.97
Чистые активы, млрд ¥			1.75	2.26	2.98	3.43	3.57	3.62	4.62	8.23	9.22		8.23	5.85	20.90
Активы, млрд ¥				5.09	6.25	8.13	8.91	9.84	13.81	16.92	23.91	24.8	24.8	17.86	20.31
Short Term Debt ¥				0.6045	0.8583	1.44	1.74	2.01	2.17	2.47	1.81	1.49	1.49	1.99	-5.81
Long Term Debt ¥				0.3204	0.4453	0.995	1.08	0.6639	0.3563	2.11	3.43	2.6	2.6	1.83	31.39
Задолженность, млрд ¥				1.99	3.08	3.93	4.68	5.33	6.7	8.85	10.49	10.97	10.97	8.47	15.53
Чистый долг, млрд ¥					0.2959	0.7109	1.14	1.56	0.2036	2.35	-0.8897	-0.4257	-0.4257	0.5596	-177.13
Долг, млрд ¥				0.9249	1.3	2.44	2.82	2.67	2.53	4.58	5.24	4.09	4.09	3.82	8.90
Interest income ¥				0.0046	0.0034	0.0062	0.0132	0.0103	0.0169	0.0185	0.0301			0.0178	17.92
Расходы на обслуживание долга ¥						0.0832	0.1142	0.1658	0.1962	0.2269	0.2911	0.2599	0.2599	0.2280	9.41
Чист. проц. доходы, млрд ¥				-0.0486	-0.066	-0.0804	-0.1036	-0.159	-0.1821	-0.212	-0.2622		0.0301	-0.1838	20.41
Goodwill ¥		0.00062	0.00062	0.00062	0.00062	0.00062	0.00062	0.00062	0.00062	0.00062	0.2454			0.0496	230.75
Себестоимость, млрд ¥				1.79	2.01	2.26	2.5	3.32	4.81	5.84	7.26	9.08	9.08	6.06	22.29
Товарно материальные запасы ¥				0.6192	0.7952	1.21	1.42	1.39	1.91	3.07	3.73	3.9	3.9	2.80	22.92

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ¥																2.23	2.73	2.17	1.68	6.13	5.15	4.9	4.7	4.52	4.58	4.77	-2.32
Short Term Investments ¥							0.000214	0.000106	0.000106	0.000106	0.000284	0.025	0.025	0.025	0.025	0.002										0.0204	-39.66
Long term investments ¥	0.1371	0.2068	0.3261	0.3996	0.4434	0.6312																				0.4014	25.00
Total Receivables ¥																2.05	2.26	2.42	2.65	2.32	2.38	2.77	2.71	2.85	2.82	2.71	3.45
Total Current Assets ¥																8.23	9.22	9.16	9.1	13.49	12.79	12.78	13.31	13.35	13.34	13.11	0.85
Чистые активы, млрд ¥								3.62	3.77	3.96	4.24	4.62	4.78	5.27	5.63	8.23	9.22									6.63	14.04
Активы, млрд ¥																16.92	18.06	17.77	17.26	23.91	23.08	23.23	24.2	24.8	25.1	24.08	1.69
Short Term Debt ¥																2.47	2.44	2.01	1.7	1.81	1.51	1.53	1.71	1.49	1.73	1.59	2.76
Long Term Debt ¥																2.11	2.57	3.06	3.39	3.43	3.03	2.58	2.44	2.6	2.95	2.72	-0.53
Задолженность, млрд ¥																8.85	9.27	9.28	8.9	10.49	9.56	9.76	10.71	10.97	11.19	10.44	3.20
Чистый долг, млрд ¥																2.35	2.29	2.9	3.41	-0.8897	-0.6073	-0.7949	-0.551	-0.4257	0.1014	-0.4555	-169.91
Долг, млрд ¥					1.87	2.14												5.07	5.09	5.24	4.54	4.11	4.15	4.09	4.68	4.31	0.61
Interest income ¥											0.0036	0.0075	0.0065	0.0046	0.0041	0.0337	0.006	0.02	-0.0337	0.0499						0.0152	8.17
Расходы на обслуживание долга ¥																0.0585	0.067	0.065	0.0657	0.0934	0.0694	0.0646	0.0668	0.0591	0.0631	0.0646	-1.89
Чист. проц. доходы, млрд ¥												-0.0489	-0.05	-0.0514	-0.0343	-0.0763	-0.0674	-0.0514	-0.0594	-0.084	0.0173					-0.0490	-176.19
Goodwill ¥											0.00062	0.00062	0.00062	0.00062	0.00062	0.00062	0.00062	0.00062	0.00062	0.2454						0.0496	230.75
Себестоимость, млрд ¥																1.47	1.53	1.87	1.89	1.98	1.92	2.3	2.37	2.49	2.36	2.29	4.21
Товарно материальные запасы ¥																3.07	3.32	3.33	3.39	3.73	3.77	3.69	3.92	3.9	3.9	3.84	0.68

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.0769	0.1359	0.12	0.0111	0.0585	1.13	0.7432	-0.0215	0.1321		0.1321	0.4085	17.69
Цена акции ао		15.43	8.12	15.47	25	54.2	32.79	22.83	26.02	25.02	25.02	32.17	-14.32
Число акций ао, млн			1907.87	1312.06	1312.06	1416.07	1416.07	1664.07	1664.07		1664.07	1494.47	4.87
FCF/акцию			-0.4032	-0.4767	-0.3775	0.0085	-0.962	-0.4826	-0.7443		-0.7443	-0.5116	14.54

	2018Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						0.19	0.15	-0.1799	-0.1045	0.0922	-0.0092	-0.0058	0.0323	0.1148	0.0893		0.0443	-257.55
Цена акции ао		60.45	53.18	44.47	42.49	34.43	34.77	33.61	27.72	24.05						25.02	29.03	-6.37
Число акций ао, млн	1907.87																1907.87	0.00
FCF/акцию						-0.136	-0.3927	-0.246	-0.0839	0.1322	-0.2382	-0.1045	-0.3306	-0.0712	0.0371		-0.1415	-168.94

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		3.86	6.46	4.97	0.4301	1.96	23.68	15.27	-0.369	1.81		1.81	4.48	8.47	-1.58
ROA, %		1.88	2.71	2.1	0.163	0.687	10.99	6.85	-0.1753	0.9029		0.9029	2.62	3.85	5.62
ROIC, %	4.29	4.83	6.56	5.09	2.34	3.64	20.36	11.84	0.8862					7.81	-17.65
ROS, %			6.18	5.63	0.4672	1.58	21.1	12.71	-0.3832	1.96	1.96	1.96	-1.17	7.47	-37.83
ROCE, %	-0.983	10.85	5.95	1.44	-4.21	0.2735	19.21				0	0	0.00	4.53	26.42
Ebit margin, %					-5.73	0.288	18.98				0	0		4.51	-249.07
Рентаб EBITDA, %			15.95	16.31	12.29	13.55	33.92	25.7	16.3		18.98	18.98	7.77	21.69	6.97
Чистая рентаб, %		4.04	6.18	5.63	0.4672	1.58	21.1	12.71	-0.3832	1.96		1.96	-1.17	7.39	4.40
Operation Margin, %			6.1	4.16	-1.86	6.15	19.48	15.13	7.75	5.36	5.36	5.36	1.11	10.62	-22.75
Доходность FCF, %				-3.22										-3.2200	0.00

	2019Q2	2019Q3	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %												3.77	2.74	-3.47	-2.01	1.93	-0.1683	-0.0946	0.4716	1.59	1.23		4.48	0.6057	-248.86
ROA, %												1.64	1.18	-1.42	-0.8452	0.7456	-0.065	-0.0417	0.2269	0.7797	0.5955		2.62	0.2991	-255.74
ROIC, %	1.14	1.44												-0.4455	-0.7512	1.18	0.2304	0.2597	0.6341	1.38	1.15			0.7308	37.93
ROS, %													10.34	-10.58	-6.11	6.29	-0.6198	-0.3434	1.86	6.25	4.95	1.96	-1.17	2.94	-241.67
ROCE, %			1.19	-1.23	4.52	6.69	6.91	3.92	5.52	3.57	4.42			1.25									0.00	3.74	-20.43
Ebit margin, %														6.08										6.08	0.00
Рентаб EBITDA, %						18.34	20.16	49.76	17.93	20.14	11.98	18.35	14.52	-9.49								18.98	7.77	10.87	9.64
Чистая рентаб, %												13.64	10.34	-10.58	-6.11	6.29	-0.6198	-0.3434	1.86	6.25	4.95		-1.17	2.42	-251.52
Operation Margin, %													12.19	9.73	6.95	2.83	9.31	3.94	2.88	5.84	10.17	5.36	1.11	5.64	6.35

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		140.36	1436.47	485.25	50.57	44.12	43.08	196.93		196.93	132.25	163.99	-16.50
P/BV		6.98	4.93	7.28	10.8	5.75	2.72	3.13		3.13	5.22	5.94	-15.53
P/S		7.91	6.71	7.66	10.67	5.61	3.91	3.86		3.86	14.22	6.34	-12.81
P/FCF		-31.1					-31.55	-53.51	-34.7	-34.7	205.37	-37.7150	2.78
E/P		0.0071					0.0245	-0.000833	0.0051	0.0051	0.01	0.0090	-7.94
EV/EBIT			-123.48	2788	56.35			0	0	0		906.96	-176.99
EV/EBITDA		51.05	57.58	59.23	31.54	22.91	33.28			23.71	12.74	40.91	-10.38
EV/S		8.33	7.08	8.03	10.7	5.89	6.1	5.4	4.5	4.5	17.15	6.52	-15.91
EV/FCF		-32.74	-35.2	-69.38	6417.45	-35.81		-62.85	-40.75	-40.75	190.99	1241.73	-10.10
Debt/EBITDA	2.98	4.94	7.37	4.61	1.04	2.15	2.56	2.56	1.92	1.92	1.60	2.05	13.05
Netdebt/Ebitda	0.6766	1.44	2.98	2.7	0.0834	1.1	1.1	1.1	-0.1999	-0.1999	-0.27	0.6367	-219.10
Debt/Ratio	0.2084	0.2997	0.3163	0.2718	0.183	0.2704	0.2192	0.1651	0.1651	0.1651	0.10	0.2006	-2.04
Debt/Equity	0.4965	0.7106	0.8344	0.7757	0.3942	0.6205	0.436	0.3352	0.7938	0.7938	0.91	0.5159	15.03
Debt/Net Income	7.69	14.29	194	39.57	1.67	4.35	-146.47	18.62	18.62	18.62	13.65	-20.6420	61.98
PEG									-138.98	-138.98		-138.9800	0.00
Бета							2.16	0.9564	-0.3554	-0.3554	-0.16	0.9203	-154.80
Индекс Альтмана		7.03					5.82	4.7	-8.98	-8.98	6.94	2.14	-206.31

	2018Q4	2019Q3	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	902.87					41.44	39.46	30.33	45.59	50.65			-539.08			168.37	196.93	106.25		132.25	-3.3760	15.97
P/BV									5.94	5.75	5.04	4.15	2.77	2.46	2.14	2.28	3.13	2.93		5.22	2.59	3.56
P/S									5.79	6.05	5	3.88	3.52	3.14	2.73	2.9	3.86	3.47		14.22	3.22	2.02
P/FCF																			-34.7	205.37	-34.7000	0.00
E/P	0.0011																		0.0051	0.01	0.0031	115.32
EV/EBIT											312.1										312.10	0.00
EV/EBITDA						33.43	31.71	24.63	35.46	38.83	66.14									12.74	39.35	15.84
EV/S	20.27										18.99	15.71						13.62	4.5	17.15	14.62	-25.99
EV/FCF											-131.39	-320.32						662.22	-40.75	190.99	42.44	-25.37
Debt/EBITDA											-22.17								1.92	1.60	-10.1250	-129.43
Netdebt/Ebitda			4.85	0.7889	0.2074	3.55	4.84	9.96	6.27	7.63	-12.66								-0.1999	-0.27	2.20	-145.76
Debt/Ratio		0.2504									0.2853	0.2949	0.2192	0.1967	0.1768	0.1715	0.1651	0.1865	0.1651	0.10	0.1730	-1.36
Debt/Equity		0.6254									0.6973	0.7145	0.436	0.3779	0.342	0.344	0.3352	0.3787	0.7938	0.91	0.4387	18.34
Debt/Net Income		-292.47									-19.9	-34.38	34.15	-297.09	-425.65	77.12	21.44	31.51	18.62	13.65	-55.3920	-153.48
PEG																			-138.98		-138.9800	0.00
Бета																		-0.4012	-0.3554	-0.16	-0.3783	-5.88
Индекс Альтмана																		4.7	-8.98	6.94	-2.1400	-238.23

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0817	0.0689	0.0882	0.1283	0.1706	0.1304	0.1553	0.3626	0.1888			0.3195		0.2015	2.05
Дивиденд	0.025	0.01	0.025	0.04	0.04	0.005	0.016	0.1	0.1			0		0.0522	20.11
Див доход, ао, %	0.3167	0.1521	0.321	0.319	0.2712	0.0299	0.0344	0.0314	0.304			0	0.18	0.1342	2.31
Дивиденды / прибыль, %		71.85	52.05	75.24	1173.77	192.86	10.23	28.65	-527.49	85.85		85.85	169.50	-41.9800	-14.95
Dividend Coverage Ratio											0.6882	0.6882		0.6882	0.00

	2012Q2	2015Q2	2016Q2	2017Q2	2018Q3	2019Q3	2020Q3	2021Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд										0.1998	0.1998	0.1998	0.0563	0.0509	0.0534	0.0515	0.049	0.0349	0.0479			0.0473	-2.15
Дивиденд	0.0769	0.025	0.01	0.025	0.04	0.04	0.005	0.016	0.1			0.1										0.0522	20.11
Див доход, ао, %	0.8248	0.2501	0.1521	0.407	0.3431	0.2601	0.0287	0.0423	0.2354			0.2976									0.18	0.1728	2.73
Дивиденды / прибыль, %										71.88	93.56	-78.42	-38.03	33.15	-349.57	-533.72	91.04	18.27	32.24		169.50	-148.3480	-162.08
Dividend Coverage Ratio																				0.6882		0.6882	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	7 611	7 611	0.00

	CAGR 5

	CAGR 5