Hangzhou Silan Microelectronics Co.

Chart & Performance

D1W1MN

P/E

—

P/S

5.01

EPS

—

Div Yield, %

0.30%

Shrs. gr., 5y

1.84%

Rev. gr., 5y

25.28%

Revenues

9.34b

+12.77%

Net income

-36m

CFO

317m

+55.50%

Dividend

May 12, 20230.1 CNY/sh

Earnings

May 16, 2025

Profile

Hangzhou Silan Microelectronics Co., Ltd. designs, manufactures, and sells integrated circuits (ICs) in China. The company offers MCU products; power management products, including AC-DC and DC-DC convertors; isolated and non-isolated constant-current LED drivers, linear drives, and DC-DC LED drivers; high and low voltage motor driver modules, and gate drivers; and audio power amplifier/headphone drivers, volume/sound effect control circuits, AM/FM tuner/stereo demodulators, and PLL/frequency display circuits for AM/FM receivers. It also provides CD/DVD optical pick-up drivers, digital audio SOC circuits, and servo decoding ICs; VFD/LCD/LED drivers for machine display panels, electronic fan control transmitter/receiver circuits, telephone circuits, high frequency head ICs, remote control encoders/decoders, toy remote control encoders/decoders, and low drop-out regulators; MEMS sensors, such as accelerometer sensors, inertial modules, geomagnetic sensors, ALS and PS sensors, VSCEL sensors, heart rate sensors, and Si-microphone sensors; measurement ICs, including multi-meter circuits; and discrete devices comprising transistors, diodes, MOSFETs, and modules. The company offers its products for use in LED display, industrial, audio-visual, consumer, automotive, toy, and LED lighting products, as well as for home appliances. Hangzhou Silan Microelectronics Co., Ltd. was founded in 1997 and is based in Hangzhou, China.

URL

https://www.silan.com.cn/

IPO date

Mar 11, 2003

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title CNY in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title CNY in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12	2014‑12
Income
Revenues	9,339,538 12.77%	8,282,202 15.12%	7,194,148 68.07%
Cost of revenue	8,479,825	6,823,014	5,588,284
Unusual Expense (Income)
NOPBT	859,713	1,459,187	1,605,864
NOPBT Margin	9.21%	17.62%	22.32%
Operating Taxes	7,680	144,746	212,577
Tax Rate	0.89%	9.92%	13.24%
NOPAT	852,033	1,314,441	1,393,287
Net income	(35,786) -103.40%	1,052,417 -30.66%	1,517,726
Dividends	(141,607)	(141,607)	(20,993)
Dividend yield	0.43%	0.30%	0.03%
Proceeds from repurchase of equity	(56,307)
BB yield	0.17%
Debt
Debt current	1,810,568	3,333,767	3,105,388
Long-term debt	3,714,041	2,125,787	360,629
Deferred revenue	118,579	129,280	153,132
Other long-term liabilities	1,184,256	909,967	1,083,455
Net debt	(1,873,668)	1,031,969	(519,112)
Cash flow
Cash from operating activities	316,832	203,755	959,755
CAPEX	(1,104,936)
Cash from investing activities	(926,416)
Cash from financing activities	4,578,722	1,435,135	1,453,360
FCF	(1,251,584)	(1,069,322)	(138,189)
Balance
Cash	6,131,230	2,232,389	2,348,479
Long term investments	1,267,048	2,195,196	1,636,650
Excess cash	6,931,301	4,013,475	3,625,422
Stockholders' equity	6,724,111	5,951,501	4,989,554
Invested Capital	13,248,090	10,474,599	8,023,852
ROIC	7.18%	14.21%	19.47%
ROCE	4.28%	9.96%	13.67%
EV
Common stock shares outstanding	1,436,739	1,416,072	1,344,927
Price	22.83 -30.38%	32.79 -39.50%	54.20 116.80%
Market cap	32,800,740 -29.36%	46,432,997 -36.30%	72,895,026 122.23%
EV	32,325,477	48,161,679	73,073,997
EBITDA	1,779,459	2,168,698	2,119,142
EV/EBITDA	18.17	22.21	34.48
Interest	291,105	226,857	196,226
Interest/NOPBT	33.86%	15.55%	12.22%