Valuation Maxscend Microelectronics Company Limited

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
71.00 ^CNY	-2.51%		-7.94%	-12.86%

07-01	Court Accepts Maxscend Microelectronics Counter Charges Against Murata Manufacturing; Shares Slide 5%	MT
04-30	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	109,008	61,009	75,268	47,947	43,587	40,824	-	-
Change	-	-44.03%	23.37%	-36.3%	-9.09%	-6.34%	-	-
Enterprise Value (EV) ¹	106,349	59,736	74,269	49,075	45,257	39,407	39,629	36,749
Change	-	-43.83%	24.33%	-33.92%	-7.78%	-12.93%	0.56%	-7.27%
P/E	50.8x	57.1x	64.6x	119x	-163x	226x	44.5x	61.6x
PBR	14.3x	7.03x	7.64x	4.7x	4.42x	3.71x	3.49x	3.42x
PEG	-	-1.1x	7.23x	-1.8x	1x	-1x	0x	-2.2x
Capitalization / Revenue	23.5x	16.6x	17.2x	10.7x	11.7x	9.76x	7.37x	6.49x
EV / Revenue	22.9x	16.2x	17x	10.9x	12.1x	9.43x	7.15x	5.84x
EV / EBITDA	46.8x	50x	53.2x	51.6x	104x	52.8x	29.3x	24.9x
EV / EBIT	47.8x	54.5x	62.4x	135x	-128x	196x	55x	40.2x
EV / FCF	-62.2x	-77.7x	-641x	-28.4x	-66.7x	18.9x	49.5x	36.2x
FCF Yield	-1.61%	-1.29%	-0.16%	-3.52%	-1.5%	5.29%	2.02%	2.76%
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%	0.27%	-
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	71.00	71.00	71.00
Nbr of stocks (in thousands)	533,697	533,758	533,815	534,529	534,943	574,987	-	-
Announcement Date	2/22/22 A	2/24/23 A	2/27/24 A	2/21/25 A	3/6/26 A	-	-	-

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	226.09x	9.43x	52.78x	0.02%	6.03B
NVIDIA CORPORATION	21.88x	12.32x	18.28x	0.37%	5,010B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.11x	10.78x	14.65x	1.15%	1,884B
BROADCOM INC.	42.4x	17.37x	25.57x	0.68%	1,817B
MICRON TECHNOLOGY, INC.	12.67x	7.68x	9.29x	0.06%	1,040B
SK HYNIX INC.	5.44x	3.11x	3.74x	0.32%	878B
AMD (ADVANCED MICRO DEVICES)	97.19x	16.85x	62.32x	-.--%	851B
INTEL CORPORATION	-39.91x	7.72x	21.62x	-.--%	466B
ARM HOLDINGS PLC	215.27x	45.78x	97.11x	-.--%	278B
TEXAS INSTRUMENTS INCORPORATED	32.89x	11.93x	22.12x	2.05%	255B
Average	63.60x	14.30x	32.75x	0.47%	1,248B
Weighted average by Cap.	30.43x	12.66x	22.00x	0.49%