Guangdong Cellwise Microelectronics Co., Ltd.

¥93.02As of Sun 8 Nov 2026, 12:00 UTC

SSE:688325Technology

Country China

PE (Fwd) •••

TSR 5Y CAGR 20.93%

Div yield 1.40%

ROE 4.91%

Semiconductors

Beta (5Y) 0.81

PE TTM 93.68

TSR TTM 5.10%

Mkt cap ¥7.858B

ROIC 8.96%

SE Grade™

Value

Quality

Moat

Consensus

Reference

¥114

22.37%

(76.71%)

Hold 6|6|8|7|9

TTM

FYE 31 Dec CNY

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

0.688

Revenue¥B

0.933

0.942

0.975

1.004

1.057

1.092

1.135

1.171

1.196

1.219

0.743

2.90%

2.92%

14.11

Revenue growth%

5.83

3.38

1.96

1.87

0.40

2.96

5.86

8.51

7.62

9.75

16.64

7.62

4.60

12.95

Gross margin%

10.91

8.10

9.51

11.52

13.47

15.08

16.13

14.58

11.78

13.62

8.14

14.58

12.62

3.34

Operating margin%

17.75

18.12

17.56

16.47

16.58

14.36

13.57

12.54

10.64

10.63

20.18

12.54

15.41

12.62

Net margin%

18.02

18.50

21.29

18.43

15.95

16.04

13.44

11.57

9.87

8.63

20.81

11.57

15.99

35.66

P/E ratio (avg)x

28.00

32.17

36.96

40.02

45.26

52.72

58.02

55.58

60.28

66.18

33.04

58.02

48.99

13.54

EV/EBITx

26.94

30.20

31.61

36.31

39.60

44.13

47.05

47.72

51.35

49.92

32.83

47.72

41.87

4.58

FCF yield (avg)%

17.04

19.08

21.11

20.27

19.58

21.17

18.39

18.60

21.20

23.45

28.29

21.17

19.93

26.09

FCF margin%

26.17

27.90

26.90

26.33

24.67

24.00

24.17

24.45

22.23

22.87

2.22

24.00

24.56

0.915

FCF / Net incomex

0.776

0.721

0.812

0.926

0.878

0.991

1.116

1.053

0.980

0.999

0.260

0.999

0.953

29.07

ROIC%

25.28

23.97

23.26

20.85

22.02

22.48

21.10

20.67

19.43

21.90

21.99

21.10

21.96

6.13

Return on equity%

13.19

14.77

16.48

16.22

14.35

12.06

14.01

11.60

9.54

7.60

24.60

11.60

13.60

8.23

Return on assets%

7.02

5.85

6.41

8.57

6.54

6.34

8.64

10.13

12.02

11.88

15.53

10.13

7.80

10.04

EPS¥

9.20

10.74

11.57

13.44

15.44

18.65

18.27

20.63

21.65

25.75

10.97

10.77%

12.42%

—

26.80

EPS growth%

6.27

7.25

5.04

3.82

2.12

2.57

4.80

2.66

0.40

4.29

2.57

3.24

1.41

Bookvalue per sh¥

5.83

5.70

5.89

5.84

4.99

5.02

5.10

4.73

4.26

3.91

6.38

(4.80%)

(3.75%)

—

2.28

FCF per share¥

5.22

4.65

4.82

4.76

4.95

4.52

4.54

4.69

4.62

4.49

8.67

(1.93%)

(0.86%)

—

7.34

Dividend per sh¥

7.31

7.59

7.84

8.44

9.79

10.12

10.37

11.49

13.18

12.78

2.40

5.48%

6.54%

—

14.59

Div yield (avg)%

8.01

9.27

9.74

12.38

12.33

15.30

12.62

15.50

17.12

17.11

11.46

15.50

12.50

20.86

Payout ratio%

11.86

9.15

10.50

13.46

15.26

17.31

19.39

17.94

16.51

16.26

3.37

17.31

15.76

82.58

Shares (diluted)M

103.9

112.1

99.92

89.40

93.00

94.29

96.56

108.8

113.1

106.5

83.02

2.75%

(0.12%)

27.79

Buyback yield%

29.94

28.66

29.45

29.42

28.96

30.02

31.34

31.47

28.66

30.13

22.10

30.13

29.70

0.472

D/E ratiox

0.203

0.199

0.197

0.193

0.209

0.219

0.229

0.221

0.244

0.239

1.285

0.229

0.214

0.412

Enterprise value¥B

1.224

1.408

1.406

1.368

1.478

1.641

1.584

1.773

1.889

2.195

0.420

8.22%

5.83%

0.956

LT debt¥B

1.040

1.085

1.128

0.978

1.039

0.952

0.982

0.972

0.875

0.881

1.230

(3.25%)

(1.89%)

Peers (US$1.178B)

Cap (US$)

Shenzhen Fine Made…

1.198B

478.1x

Axera Semiconductor…

1.150B

—

BASiC Semiconductor…

1.147B

—

Supreme Electronics…

1.152B

5.829x

Capital

TTM

10Y

Leveragex

1.567

0.635

0.638

EBIT/Intx

1.567

0.359

0.386

Own earn%

60.26

(138.00)

(129.94)

Sh yield%

42.38

45.78

42.88

Owners

Insiders/Inst%

2.30

57.97

Short interest%

5.12

SBC / revenue%

4.06

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

11–18

$1 testx

0.1

Incr. ROIC%

Guangdong Cellwise Microelectronics Co., Ltd. engages in the research, development, and sale of analog chips in the People’s Republic of China.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

¥1.219B

2.92%

1.00×

Cost of revenue

¥594.4M

2.84%

0.99×

Operating expenses

¥233.6M

2.83%

0.99×