Valuation Maxscend Microelectronics Company Limited

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
104.50 ^CNY	-4.64%		-8.03%	+28.25%

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	58,355	-	-
Change	-	-44.03%	23.37%	-36.3%	-9.09%	33.88%	-	-
Enterprise Value (EV) ¹	1,06,349	59,736	74,269	49,075	45,257	56,938	57,357	54,280
Change	-	-43.83%	24.33%	-33.92%	-7.78%	25.81%	0.74%	-5.36%
P/E	50.8x	57.1x	64.6x	119x	-163x	333x	61.9x	73.6x
PBR	14.3x	7.03x	7.64x	4.7x	4.42x	5.29x	4.93x	4.61x
PEG	-	-1.1x	7.23x	-1.8x	1x	-2x	0x	-4.6x
Capitalization / Revenue	23.5x	16.6x	17.2x	10.7x	11.7x	13.9x	9.97x	8.91x
EV / Revenue	22.9x	16.2x	17x	10.9x	12.1x	13.5x	9.8x	8.29x
EV / EBITDA	46.8x	50x	53.2x	51.6x	104x	70.5x	36.2x	34.5x
EV / EBIT	47.8x	54.5x	62.4x	135x	-128x	283x	69.5x	59.4x
EV / FCF	-62.2x	-77.7x	-641x	-28.4x	-66.7x	27.3x	49x	53.5x
FCF Yield	-1.61%	-1.29%	-0.16%	-3.52%	-1.5%	3.66%	2.04%	1.87%
Dividend per Share ²	0.4375	0.17	0.224	0.102	-	0.0293	0.1963	-
Rate of return	0.21%	0.15%	0.16%	0.11%	-	0.03%	0.19%	-
EPS ²	4.017	2.003	2.182	0.7517	-0.5012	0.314	1.687	1.42
Distribution rate	10.9%	8.49%	10.3%	13.6%	-	9.34%	11.6%	-
Net sales ¹	4,636	3,677	4,378	4,487	3,726	4,208	5,850	6,551
EBITDA ¹	2,271	1,195	1,397	951.9	433.7	807.2	1,586	1,574
EBIT ¹	2,225	1,096	1,189	364.1	-353.5	201.4	825	914.1
Net income ¹	2,139	1,069	1,165	401.8	-268	-66.76	777.5	685
Net Debt ¹	-2,659	-1,272	-999.2	1,127	1,670	-1,417	-998.1	-4,075
Reference price ²	204.25	114.30	141.00	89.70	81.48	104.50	104.50	104.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAXSCEND MICROELECTRONICS COMPANY LIMITED	332.77x	13.94x	72.68x	0.03%	884.36Cr
NVIDIA CORPORATION	20.98x	11.78x	17.47x	0.38%	4,78500Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	25.27x	11.99x	16.31x	1%	2,03800Cr
BROADCOM INC.	40.71x	16.8x	24.73x	0.71%	1,75700Cr
MICRON TECHNOLOGY, INC.	14.19x	8.66x	10.49x	0.05%	1,16600Cr
SK HYNIX INC.	8.08x	4.71x	5.7x	0.22%	1,16900Cr
AMD (ADVANCED MICRO DEVICES)	100.68x	17.57x	65.84x	-.--%	88TCr
INTEL CORPORATION	-366.43x	11.09x	33x	-.--%	64TCr
ARM HOLDINGS PLC	278.6x	59.66x	126.31x	-.--%	36TCr
KIOXIA HOLDINGS CORPORATION	9.13x	4.76x	5.82x	1.08%	30TCr
Average	46.40x	16.10x	37.83x	0.35%	1,31000Cr
Weighted average by Cap.	16.05x	13.09x	23.37x	0.44%