Valuation Maxscend Microelectronics Company Limited

Stocks

End-of-day quote Shenzhen S.E. 13/08/2026			5-day change	1st Jan Change
78.95 ^CNY	-1.46%		+8.34%	-3.11%

01/07	Court Accepts Maxscend Microelectronics Counter Charges Against Murata Manufacturing; Shares Slide 5%	MT
30/04	Jefferies Adjusts Maxscend Microelectronics' Price Target to 118 Yuan from 88 Yuan, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,09,008	61,009	75,268	47,947	43,587	45,395	-	-
Change	-	-44.03%	23.37%	-36.3%	-9.09%	4.15%	-	-
Enterprise Value (EV) ¹	1,06,349	59,736	74,269	49,075	45,257	43,978	44,200	41,320
Change	-	-43.83%	24.33%	-33.92%	-7.78%	-2.83%	0.51%	-6.52%
P/E	50.8x	57.1x	64.6x	119x	-163x	251x	49.5x	68.5x
PBR	14.3x	7.03x	7.64x	4.7x	4.42x	4.13x	3.88x	3.8x
PEG	-	-1.1x	7.23x	-1.8x	1x	-2x	0x	-2.5x
Capitalization / Revenue	23.5x	16.6x	17.2x	10.7x	11.7x	10.9x	8.19x	7.22x
EV / Revenue	22.9x	16.2x	17x	10.9x	12.1x	10.5x	7.98x	6.57x
EV / EBITDA	46.8x	50x	53.2x	51.6x	104x	58.9x	32.6x	28x
EV / EBIT	47.8x	54.5x	62.4x	135x	-128x	218x	61.3x	45.2x
EV / FCF	-62.2x	-77.7x	-641x	-28.4x	-66.7x	21.1x	55.3x	40.7x
FCF Yield	-1.61%	-1.29%	-0.16%	-3.52%	-1.5%	4.74%	1.81%	2.46%
Dividend per Share ²	0.4375	0.17	0.224	0.102	-	0.0117	0.189	-
Rate of return	0.21%	0.15%	0.16%	0.11%	-	0.01%	0.24%	-
EPS ²	4.017	2.003	2.182	0.7517	-0.5012	0.314	1.594	1.152
Distribution rate	10.9%	8.49%	10.3%	13.6%	-	3.74%	11.9%	-
Net sales ¹	4,636	3,677	4,378	4,487	3,726	4,181	5,540	6,289
EBITDA ¹	2,271	1,195	1,397	951.9	433.7	746.6	1,354	1,475
EBIT ¹	2,225	1,096	1,189	364.1	-353.5	201.4	721	914.1
Net income ¹	2,139	1,069	1,165	401.8	-268	-95.23	710.7	587.8
Net Debt ¹	-2,659	-1,272	-999.2	1,127	1,670	-1,417	-1,195	-4,075
Reference price ²	204.25	114.30	141.00	89.70	81.48	78.95	78.95	78.95
Nbr of stocks (in thousands)	5,33,697	5,33,758	5,33,815	5,34,529	5,34,943	5,74,987	-	-
Announcement Date	22/02/22	24/02/23	27/02/24	21/02/25	06/03/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAXSCEND MICROELECTRONICS COMPANY LIMITED	255.13x	10.68x	59.81x	0.01%	683.13Cr
NVIDIA CORPORATION	23.7x	13.37x	19.81x	0.34%	5,42800Cr
BROADCOM INC.	46.2x	18.9x	27.82x	0.63%	1,97900Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.55x	11.05x	14.96x	1.12%	1,94200Cr
MICRON TECHNOLOGY, INC.	12.55x	7.6x	9.19x	0.06%	1,02900Cr
AMD (ADVANCED MICRO DEVICES)	84.45x	15.28x	57.4x	-.--%	79TCr
SK HYNIX INC.	4.28x	2.61x	3.15x	0.25%	77TCr
INTEL CORPORATION	-43.87x	8.78x	24.5x	-.--%	53TCr
ARM HOLDINGS PLC	215.45x	47.31x	96.37x	-.--%	29TCr
TEXAS INSTRUMENTS INCORPORATED	32.54x	11.8x	21.88x	2.08%	25TCr
Average	65.30x	14.74x	33.49x	0.45%	1,30200Cr
Weighted average by Cap.	30.41x	13.42x	22.71x	0.46%