|
End-of-day quote
Shenzhen S.E.
29/10/2026
|
5-day change | 1st Jan Change | ||
| 54.38 CNY | -2.89% |
|
-3.53% | -33.26% |
Company Valuation: Maxscend Microelectronics Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 109,008 | 61,009 | 75,268 | 47,947 | 43,587 | 31,268 | - | - |
| Change | - | -44.03% | 23.37% | -36.3% | -9.09% | -28.26% | - | - |
| Enterprise Value (EV) 1 | 106,349 | 59,736 | 74,269 | 49,075 | 45,257 | 29,521 | 29,365 | 28,778 |
| Change | - | -43.83% | 24.33% | -33.92% | -7.78% | -34.77% | -0.53% | -2% |
| P/E | 50.8x | 57.1x | 64.6x | 119x | -163x | -47.2x | 86.3x | 66.4x |
| PBR | 14.3x | 7.03x | 7.64x | 4.7x | 4.42x | 2.78x | 2.7x | 2.6x |
| PEG | - | -1.1x | 7.23x | -1.8x | 1x | -0x | -1x | 2.2x |
| Capitalization / Revenue | 23.5x | 16.6x | 17.2x | 10.7x | 11.7x | 7.87x | 5.82x | 5.18x |
| EV / Revenue | 22.9x | 16.2x | 17x | 10.9x | 12.1x | 7.43x | 5.46x | 4.77x |
| EV / EBITDA | 46.8x | 50x | 53.2x | 51.6x | 104x | 127x | 29.2x | 19.2x |
| EV / EBIT | 47.8x | 54.5x | 62.4x | 135x | -128x | -45.9x | 181x | 35.6x |
| EV / FCF | -62.2x | -77.7x | -641x | -28.4x | -66.7x | 33.1x | 44.2x | 28.4x |
| FCF Yield | -1.61% | -1.29% | -0.16% | -3.52% | -1.5% | 3.02% | 2.26% | 3.53% |
| Dividend per Share 2 | 0.4375 | 0.17 | 0.224 | 0.102 | - | - | 0.1132 | - |
| Rate of return | 0.21% | 0.15% | 0.16% | 0.11% | - | - | 0.21% | - |
| EPS 2 | 4.017 | 2.003 | 2.182 | 0.7517 | -0.5012 | -1.153 | 0.6301 | 0.8186 |
| Distribution rate | 10.9% | 8.49% | 10.3% | 13.6% | - | - | 18% | - |
| Net sales 1 | 4,636 | 3,677 | 4,378 | 4,487 | 3,726 | 3,971 | 5,374 | 6,034 |
| EBITDA 1 | 2,271 | 1,195 | 1,397 | 951.9 | 433.7 | 232.3 | 1,007 | 1,496 |
| EBIT 1 | 2,225 | 1,096 | 1,189 | 364.1 | -353.5 | -642.8 | 162.1 | 807.6 |
| Net income 1 | 2,139 | 1,069 | 1,165 | 401.8 | -268 | -653.8 | 431.2 | 457.2 |
| Net Debt 1 | -2,659 | -1,272 | -999.2 | 1,127 | 1,670 | -1,747 | -1,903 | -2,490 |
| Reference price 2 | 204.25 | 114.30 | 141.00 | 89.70 | 81.48 | 54.38 | 54.38 | 54.38 |
| Nbr of stocks (in thousands) | 533,697 | 533,758 | 533,815 | 534,529 | 534,943 | 574,987 | - | - |
| Announcement Date | 22/2/22 | 24/2/23 | 27/2/24 | 21/2/25 | 6/3/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -48.58x | 7.67x | 131.11x | -.--% | 4.83B | |
| 21.54x | 12.29x | 18.54x | 0.35% | 5,201B | |
| 21.97x | 10.77x | 14.55x | 1.11% | 1,938B | |
| 37.98x | 16.08x | 23.62x | 0.74% | 1,679B | |
| 5.68x | 3.53x | 3.94x | 0.07% | 1,112B | |
| 100.63x | 18.28x | 69.36x | -.--% | 944B | |
| 4.05x | 2.6x | 3.1x | 0.67% | 806B | |
| -41.65x | 8.28x | 23.09x | -.--% | 502B | |
| 34.2x | 12.83x | 23.37x | 1.86% | 283B | |
| Average | 15.09x | 10.26x | 34.52x | 0.53% | 1,386B | |
| Weighted average by Cap. | 24.98x | 11.46x | 20.49x | 0.51% |
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
- Stocks
- 300782 Stock
- Valuation Maxscend Microelectronics Company Limited
Select your edition
All financial news and data tailored to specific country editions
