Valuation Suzhou Maxwell Technologies Co., Ltd.
Equities
300751
CNE100003FS0
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 247.18 CNY | -1.64% |
|
-5.48% | +20.00% |
| 06/03 | Suzhou Maxwell Tech, unit to invest in projects | RE |
| 02/01 | Suzhou Maxwell Technologies to Purchase Land Use Rights for Semiconductor Equipment Factory | MT |
Company Valuation: Suzhou Maxwell Technologies Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 35,205 | 69,413 | 71,473 | 36,015 | 29,327 | 68,814 | 68,814 | - |
| Change | - | 97.17% | 2.97% | -49.61% | -18.57% | 134.65% | 0% | - |
| Enterprise Value (EV) 1 | 34,607 | 66,732 | 68,237 | 34,098 | 28,421 | 66,438 | 64,700 | 64,376 |
| Change | - | 92.83% | 2.26% | -50.03% | -16.65% | 133.77% | -2.62% | -0.5% |
| P/E ratio | 90.8x | 104x | 83.4x | 39.5x | 31.7x | 79.1x | 67.3x | 48.1x |
| PBR | 20.2x | 11.8x | 11.1x | 5.08x | 3.89x | 8.38x | 7.63x | 6.75x |
| PEG | - | 2.1x | 2.9x | 6.34x | 25.99x | -13.59x | 3.9x | 1.2x |
| Capitalization / Revenue | 15.4x | 22.4x | 17.2x | 4.45x | 2.98x | 7.24x | 7.45x | 6.45x |
| EV / Revenue | 15.1x | 21.6x | 16.4x | 4.22x | 2.89x | 6.99x | 7x | 6.04x |
| EV / EBITDA | 84.6x | 100x | 77.6x | 31.9x | 23.5x | 50.4x | 47.9x | 39.2x |
| EV / EBIT | 89x | 106x | 83x | 35.3x | 27.8x | 68.9x | 62.2x | 48.1x |
| EV / FCF | 156x | 123x | 420x | -49x | -39.8x | 60.9x | 78.4x | 57.8x |
| FCF Yield | 0.64% | 0.81% | 0.24% | -2.04% | -2.51% | 1.64% | 1.28% | 1.73% |
| Dividend per Share 2 | 0.3255 | 0.5859 | 0.9375 | 1.1 | 0.6 | 0.7788 | 0.9391 | 1.056 |
| Rate of return | 0.22% | 0.23% | 0.36% | 0.85% | 0.57% | 0.32% | 0.38% | 0.43% |
| EPS 2 | 1.619 | 2.402 | 3.088 | 3.28 | 3.32 | 3.127 | 3.671 | 5.139 |
| Distribution rate | 20.1% | 24.4% | 30.4% | 33.5% | 18.1% | 24.9% | 25.6% | 20.5% |
| Net sales 1 | 2,285 | 3,095 | 4,148 | 8,089 | 9,830 | 9,507 | 9,237 | 10,664 |
| EBITDA 1 | 409 | 664.7 | 879.6 | 1,069 | 1,210 | 1,319 | 1,350 | 1,642 |
| EBIT 1 | 389 | 630 | 822.4 | 967 | 1,023 | 964.4 | 1,041 | 1,337 |
| Net income 1 | 394.4 | 642.8 | 861.9 | 913.9 | 925.9 | 873 | 1,025 | 1,288 |
| Net Debt 1 | -598 | -2,681 | -3,236 | -1,917 | -905.6 | -2,376 | -4,114 | -4,438 |
| Reference price 2 | 146.92 | 250.90 | 257.40 | 129.51 | 105.15 | 247.18 | 247.18 | 247.18 |
| Nbr of stocks (in thousands) | 2,39,616 | 2,76,656 | 2,77,673 | 2,78,085 | 2,78,902 | 2,78,396 | 2,78,396 | - |
| Announcement Date | 09/04/21 | 10/03/22 | 24/04/23 | 24/04/24 | 28/04/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 79.05x | 6.99x | 50.37x | 0.32% | 997.87Cr | |
| 30.24x | 2.59x | 18.1x | 0.55% | 2.48TCr | |
| 25.82x | 5.62x | 17.43x | 1.26% | 1.49TCr | |
| 50.65x | 6.28x | 42.25x | 0.7% | 1.23TCr | |
| 13.19x | 1.09x | 7.58x | 5.23% | 554.53Cr | |
| 40.12x | 4.33x | 17.62x | - | 511.46Cr | |
| 9.44x | 1.56x | 6.45x | 3.77% | 469.76Cr | |
| 37.94x | 2.39x | 19.98x | 0.89% | 463.06Cr | |
| 12.19x | 0.59x | 5.65x | 2.44% | 437.34Cr | |
| 29.13x | 3.3x | 15.51x | - | 357.97Cr | |
| Average | 32.78x | 3.47x | 20.09x | 1.89% | 899.83Cr | |
| Weighted average by Cap. | 35.62x | 3.96x | 22.98x | 1.3% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 300751 Stock
- Valuation Suzhou Maxwell Technologies Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition