Google
Apple
English (UK)
English (India)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
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 | |
| 102.41 CNY | +0.16% | -3.75% | -60.21% | |
| Oct. 24 | Suzhou Maxwell Technologies Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 | CI |
| Aug. 25 | Suzhou Maxwell Technologies' Profit Rises 7.1% in H1 | MT |
Valuation
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6 225 | 7 355 | 35 205 | 69 413 | 71 473 | 28 479 | - | - |
| Enterprise Value (EV) 1 | 6 225 | 7 355 | 34 607 | 66 732 | 68 237 | 24 791 | 24 699 | 24 037 |
| P/E ratio | 28,1x | 29,8x | 90,8x | 104x | 83,4x | 25,4x | 14,7x | 10,9x |
| Yield | - | - | 0,22% | 0,23% | 0,36% | 1,16% | 2,17% | 2,69% |
| Capitalization / Revenue | 7,90x | 5,12x | 15,4x | 22,4x | 17,2x | 4,01x | 2,40x | 1,85x |
| EV / Revenue | 7,90x | 5,12x | 15,1x | 21,6x | 16,4x | 3,49x | 2,08x | 1,56x |
| EV / EBITDA | 30,7x | 26,0x | 84,6x | 100x | 77,6x | 24,5x | 13,1x | 9,51x |
| EV / FCF | - | - | 156x | 123x | 420x | 12,6x | -942x | 30,2x |
| FCF Yield | - | - | 0,64% | 0,81% | 0,24% | 7,91% | -0,11% | 3,31% |
| Price to Book | 5,46x | 5,41x | 20,2x | 11,8x | 11,1x | 3,90x | 3,21x | 2,59x |
| Nbr of stocks (in thousands) | 239 616 | 239 616 | 239 616 | 276 656 | 277 673 | 278 085 | - | - |
| Reference price 2 | 26,0 | 30,7 | 147 | 251 | 257 | 102 | 102 | 102 |
| Announcement Date | 2/25/19 | 2/28/20 | 4/9/21 | 3/10/22 | 4/24/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 788 | 1 438 | 2 285 | 3 095 | 4 148 | 7 103 | 11 875 | 15 365 |
| EBITDA 1 | 203 | 283 | 409 | 665 | 880 | 1 011 | 1 886 | 2 527 |
| EBIT 1 | 199 | 277 | 389 | 630 | 822 | 1 086 | 1 886 | 2 617 |
| Operating Margin | 25,2% | 19,2% | 17,0% | 20,4% | 19,8% | 15,3% | 15,9% | 17,0% |
| Earnings before Tax (EBT) 1 | 204 | 292 | 451 | 647 | 837 | 1 158 | 1 999 | 2 691 |
| Net income 1 | 171 | 248 | 394 | 643 | 862 | 1 137 | 1 954 | 2 628 |
| Net margin | 21,7% | 17,2% | 17,3% | 20,8% | 20,8% | 16,0% | 16,5% | 17,1% |
| EPS 2 | 0,92 | 1,03 | 1,62 | 2,40 | 3,09 | 4,03 | 6,95 | 9,40 |
| Free Cash Flow 1 | - | - | 222 | 541 | 162 | 1 961 | -26,2 | 795 |
| FCF margin | - | - | 9,71% | 17,5% | 3,91% | 27,6% | -0,22% | 5,17% |
| FCF Conversion (EBITDA) | - | - | 54,3% | 81,4% | 18,5% | 194% | - | 31,4% |
| FCF Conversion (Net income) | - | - | 56,3% | 84,1% | 18,8% | 172% | - | 30,2% |
| Dividend per Share 2 | - | - | 0,33 | 0,59 | 0,94 | 1,19 | 2,23 | 2,75 |
| Announcement Date | 2/25/19 | 2/28/20 | 4/9/21 | 3/10/22 | 4/24/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period : December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 946 | 910 | 834 | 926 | 1 255 | 1 133 | 1 157 | 1 712 | 2 238 | 1 957 | 2 249 | 2 496 | 3 397 | 3 031 |
| EBITDA 1 | 240 | 84,7 | 187 | 188 | 243 | 261 | - | - | - | 30,4 | 395 | 398 | 553 | 114 |
| EBIT 1 | 224 | 121 | 214 | 234 | 294 | 80,6 | 223 | 216 | 310 | 15,8 | 372 | 375 | 530 | 91,4 |
| Operating Margin | 23,7% | 13,2% | 25,7% | 25,2% | 23,4% | 7,11% | 19,3% | 12,6% | 13,8% | 0,81% | 16,6% | 15,0% | 15,6% | 3,01% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 204 | - | 180 | 216 | 291 | - | 221 | 204 | 289 | - | - | - | - | - |
| Net margin | 21,6% | - | 21,6% | 23,4% | 23,2% | - | 19,1% | 11,9% | 12,9% | - | - | - | - | - |
| EPS 2 | 0,77 | 0,68 | - | 0,39 | 1,04 | 0,63 | 0,79 | 0,25 | 1,04 | 0,34 | 1,13 | 1,45 | 2,08 | 1,21 |
| Dividend per Share 2 | - | 0,59 | - | - | - | 0,94 | - | - | - | 1,60 | - | - | - | 2,82 |
| Announcement Date | 10/28/21 | 3/10/22 | 4/18/22 | 8/25/22 | 10/26/22 | 4/24/23 | 4/24/23 | 8/24/23 | 10/24/23 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 598 | 2 681 | 3 236 | 3 688 | 3 780 | 4 442 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 222 | 541 | 162 | 1 961 | -26,2 | 795 |
| ROE (net income / shareholders' equity) | 38,0% | 20,0% | 25,9% | 16,9% | 14,2% | 15,5% | 22,5% | 24,6% |
| Shareholders' equity 1 | 450 | 1 238 | 1 521 | 3 809 | 6 091 | 7 315 | 8 684 | 10 687 |
| ROA (Net income/ Total Assets) | - | - | 9,11% | 8,91% | 7,09% | 6,44% | 8,23% | 8,44% |
| Assets 1 | - | - | 4 329 | 7 214 | 12 151 | 17 649 | 23 745 | 31 123 |
| Book Value Per Share 2 | 4,76 | 5,67 | 7,27 | 21,2 | 23,2 | 26,3 | 31,9 | 39,6 |
| Cash Flow per Share 2 | 0,00 | -0,35 | 1,56 | 2,46 | 3,07 | 6,35 | 6,61 | 6,20 |
| Capex 1 | 40,8 | 159 | 153 | 116 | 693 | 443 | 336 | 457 |
| Capex / Sales | 5,18% | 11,0% | 6,70% | 3,76% | 16,7% | 6,23% | 2,83% | 2,97% |
| Announcement Date | 2/25/19 | 2/28/20 | 4/9/21 | 3/10/22 | 4/24/23 | - | - | - |
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
18
Last Close Price
102.41CNY
Average target price
158.71CNY
Spread / Average Target
+54.97%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -60.21% | 3 975 M $ | |
| +0.61% | 13 636 M $ | |
| -38.51% | 5 392 M $ | |
| +1.51% | 5 057 M $ | |
| -9.67% | 3 858 M $ | |
| +0.10% | 3 570 M $ | |
| -28.14% | 3 224 M $ | |
| +50.85% | 3 137 M $ | |
| -30.57% | 2 793 M $ | |
| +24.35% | 2 826 M $ |
- Stock
- Equities
- Stock Suzhou Maxwell Technologies Co., Ltd. - Shenzhen Stock Exchange
- Financials Suzhou Maxwell Technologies Co., Ltd.
