SUZHOU MAXWELL TECHNOLOGIES CO., LTD. Financials Suzhou Maxwell Technologies Co., Ltd.
Equities
300751
CNE100003FS0
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 131.4 CNY | -1.43% |
|
-0.62% | +1.43% |
| Apr. 25 | Suzhou Maxwell Technologies' 2023 Profit Jumps 6% | MT |
| Apr. 25 | Suzhou Maxwell Technologies Co., Ltd. Proposes Final Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,355 | 35,205 | 69,413 | 71,473 | 36,015 | 36,609 | - | - |
| Enterprise Value (EV) 1 | 7,355 | 34,607 | 66,732 | 68,237 | 34,098 | 32,964 | 32,154 | 31,997 |
| P/E ratio | 29.8 x | 90.8 x | 104 x | 83.4 x | 39.5 x | 24.9 x | 17.5 x | 16.8 x |
| Yield | - | 0.22% | 0.23% | 0.36% | 0.85% | 1.28% | 1.7% | 1.86% |
| Capitalization / Revenue | 5.12 x | 15.4 x | 22.4 x | 17.2 x | 4.45 x | 2.93 x | 2.35 x | 2.1 x |
| EV / Revenue | 5.12 x | 15.1 x | 21.6 x | 16.4 x | 4.22 x | 2.64 x | 2.06 x | 1.83 x |
| EV / EBITDA | 26 x | 84.6 x | 100 x | 77.6 x | 31.9 x | 20.4 x | 14.7 x | 12.5 x |
| EV / FCF | - | 156 x | 123 x | 420 x | -49 x | 26.7 x | 23.3 x | 10.8 x |
| FCF Yield | - | 0.64% | 0.81% | 0.24% | -2.04% | 3.75% | 4.29% | 9.29% |
| Price to Book | 5.41 x | 20.2 x | 11.8 x | 11.1 x | 5.08 x | 4.45 x | 3.67 x | 3.27 x |
| Nbr of stocks (in thousands) | 239,616 | 239,616 | 276,656 | 277,673 | 278,085 | 278,695 | - | - |
| Reference price 2 | 30.70 | 146.9 | 250.9 | 257.4 | 129.5 | 131.4 | 131.4 | 131.4 |
| Announcement Date | 2/28/20 | 4/9/21 | 3/10/22 | 4/24/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,438 | 2,285 | 3,095 | 4,148 | 8,089 | 12,474 | 15,601 | 17,464 |
| EBITDA 1 | 282.5 | 409 | 664.7 | 879.6 | 1,069 | 1,619 | 2,190 | 2,561 |
| EBIT 1 | 276.7 | 389 | 630 | 822.4 | 967 | 1,434 | 2,069 | 2,230 |
| Operating Margin | 19.25% | 17.02% | 20.35% | 19.83% | 11.96% | 11.5% | 13.26% | 12.77% |
| Earnings before Tax (EBT) 1 | 292 | 450.6 | 646.7 | 836.9 | 973.2 | 1,520 | 2,175 | 2,302 |
| Net income 1 | 247.5 | 394.4 | 642.8 | 861.9 | 913.9 | 1,468 | 2,088 | 2,156 |
| Net margin | 17.22% | 17.26% | 20.77% | 20.78% | 11.3% | 11.77% | 13.39% | 12.34% |
| EPS 2 | 1.029 | 1.619 | 2.402 | 3.088 | 3.280 | 5.286 | 7.492 | 7.820 |
| Free Cash Flow 1 | - | 221.9 | 540.8 | 162.4 | -696.5 | 1,235 | 1,379 | 2,974 |
| FCF margin | - | 9.71% | 17.47% | 3.91% | -8.61% | 9.9% | 8.84% | 17.03% |
| FCF Conversion (EBITDA) | - | 54.26% | 81.36% | 18.46% | - | 76.26% | 62.98% | 116.13% |
| FCF Conversion (Net income) | - | 56.26% | 84.13% | 18.84% | - | 84.1% | 66.04% | 137.95% |
| Dividend per Share 2 | - | 0.3255 | 0.5859 | 0.9375 | 1.100 | 1.676 | 2.235 | 2.442 |
| Announcement Date | 2/28/20 | 4/9/21 | 3/10/22 | 4/24/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 910.3 | - | 834.2 | 925.8 | - | 1,255 | 1,133 | 1,157 | 1,712 | 2,238 | 2,982 | 2,218 | 2,690 | 3,520 | 4,300 | 2,733 | 3,328 |
| EBITDA 1 | - | - | - | 84.69 | - | 186.9 | 188.2 | - | 243.5 | 261 | - | - | - | - | - | 316 | 590.3 | 574.8 | 333.5 | 448.3 |
| EBIT 1 | - | - | - | 120.5 | - | 214.1 | 233.7 | - | 294 | 80.59 | 223.1 | 215.5 | 310 | 218.4 | 287.1 | 289.4 | 563.8 | 548.2 | 295.3 | 410.1 |
| Operating Margin | - | - | - | 13.24% | - | 25.67% | 25.25% | - | 23.42% | 7.11% | 19.29% | 12.59% | 13.85% | 7.32% | 12.94% | 10.76% | 16.01% | 12.75% | 10.8% | 12.32% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 189.3 | 205.2 | 252.1 | - | 390.7 | 179.8 | 216.4 | 396.2 | 290.7 | - | 220.8 | 203.7 | 289.1 | - | 260.1 | - | - | - | - | - |
| Net margin | - | - | - | - | - | 21.56% | 23.38% | - | 23.15% | - | 19.09% | 11.9% | 12.91% | - | 11.73% | - | - | - | - | - |
| EPS 2 | 0.7769 | - | - | 0.6836 | - | - | 0.3875 | - | 1.044 | 0.6250 | 0.7875 | 0.2500 | 1.040 | 0.7300 | 0.9300 | 1.083 | 1.852 | 1.681 | 1.192 | 1.486 |
| Dividend per Share 2 | - | - | - | 0.5859 | - | - | - | - | - | 0.9375 | - | - | - | 1.100 | - | - | - | 1.856 | - | - |
| Announcement Date | 7/27/20 | 4/9/21 | 7/23/21 | 3/10/22 | 3/10/22 | 4/18/22 | 8/25/22 | 8/25/22 | 10/26/22 | 4/24/23 | 4/24/23 | 8/24/23 | 10/24/23 | 4/24/24 | 4/24/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 598 | 2,681 | 3,236 | 1,917 | 3,645 | 4,455 | 4,613 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 222 | 541 | 162 | -697 | 1,235 | 1,379 | 2,974 |
| ROE (net income / shareholders' equity) | 20% | 25.9% | 16.9% | 14.2% | 13.5% | 18% | 21.1% | 19.9% |
| ROA (Net income/ Total Assets) | - | 9.11% | 8.91% | 7.09% | - | 5.3% | 6.43% | 6.52% |
| Assets 1 | - | 4,329 | 7,214 | 12,151 | - | 27,703 | 32,466 | 33,077 |
| Book Value Per Share 2 | 5.670 | 7.270 | 21.20 | 23.20 | 25.50 | 29.50 | 35.80 | 40.20 |
| Cash Flow per Share 2 | -0.3500 | 1.560 | 2.460 | 3.070 | 2.710 | 7.540 | 7.540 | 11.60 |
| Capex 1 | 159 | 153 | 116 | 693 | 1,452 | 696 | 528 | 891 |
| Capex / Sales | 11.03% | 6.7% | 3.76% | 16.71% | 17.95% | 5.58% | 3.39% | 5.1% |
| Announcement Date | 2/28/20 | 4/9/21 | 3/10/22 | 4/24/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
131.4
CNY
Average target price
114.5
CNY
Spread / Average Target
-12.83%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +1.43% | 5.06B | |
| -11.14% | 13.44B | |
| -5.55% | 4.93B | |
| +23.45% | 4.87B | |
| -21.91% | 4.29B | |
| +12.70% | 4.32B | |
| +11.62% | 3.87B | |
| +46.61% | 3.9B | |
| +2.03% | 3.36B | |
| -2.22% | 3.21B |
- Stock Market
- Equities
- 300751 Stock
- Financials Suzhou Maxwell Technologies Co., Ltd.
