Valuation Maxscend Microelectronics Company Limited

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
72.83 ^CNY	-1.67%		-15.71%	-10.62%

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	41,876	-	-
Change	-	-44.03%	23.37%	-36.3%	-9.09%	-3.93%	-	-
Enterprise Value (EV) ¹	1,06,349	59,736	74,269	49,075	45,257	40,459	40,682	37,801
Change	-	-43.83%	24.33%	-33.92%	-7.78%	-10.6%	0.55%	-7.08%
P/E	50.8x	57.1x	64.6x	119x	-163x	232x	43.5x	63.2x
PBR	14.3x	7.03x	7.64x	4.7x	4.42x	3.81x	3.58x	3.51x
PEG	-	-1.1x	7.23x	-1.8x	1x	-1x	0x	-2x
Capitalization / Revenue	23.5x	16.6x	17.2x	10.7x	11.7x	10x	7.3x	6.66x
EV / Revenue	22.9x	16.2x	17x	10.9x	12.1x	9.68x	7.09x	6.01x
EV / EBITDA	46.8x	50x	53.2x	51.6x	104x	54.2x	30x	25.6x
EV / EBIT	47.8x	54.5x	62.4x	135x	-128x	201x	50.7x	41.4x
EV / FCF	-62.2x	-77.7x	-641x	-28.4x	-66.7x	19.4x	50.9x	37.2x
FCF Yield	-1.61%	-1.29%	-0.16%	-3.52%	-1.5%	5.15%	1.97%	2.69%
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%	-	0.02%	0.26%	-
EPS ²	4.017	2.003	2.182	0.7517	-0.5012	0.314	1.676	1.152
Distribution rate	10.9%	8.49%	10.3%	13.6%	-	3.74%	11.3%	-
Net sales ¹	4,636	3,677	4,378	4,487	3,726	4,181	5,735	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	802.3	914.1
Net income ¹	2,139	1,069	1,165	401.8	-268	-95.23	759.7	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	72.83	72.83	72.83
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	235.87x	9.85x	55.15x	0.02%	628.91Cr
NVIDIA CORPORATION	22.43x	12.64x	18.76x	0.36%	5,13600Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.58x	11.03x	14.99x	1.13%	1,91900Cr
BROADCOM INC.	43.81x	18.04x	26.55x	0.66%	1,88800Cr
MICRON TECHNOLOGY, INC.	13.19x	8.02x	9.69x	0.06%	1,08400Cr
SK HYNIX INC.	5.65x	3.26x	3.92x	0.31%	90TCr
AMD (ADVANCED MICRO DEVICES)	102.94x	17.87x	66.11x	-.--%	90TCr
INTEL CORPORATION	-268.96x	9.07x	26.81x	-.--%	52TCr
ARM HOLDINGS PLC	234.64x	49.97x	105.99x	-.--%	30TCr
KIOXIA HOLDINGS CORPORATION	6.46x	3.33x	4.03x	1.29%	22TCr
Average	41.86x	14.31x	33.20x	0.38%	1,28700Cr
Weighted average by Cap.	22.42x	13.09x	22.99x	0.46%