Valuation Suzhou Maxwell Technologies Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2026-01-09			5-day change	1st Jan Change
206.15 ^CNY	-3.13%		+0.08%	+0.08%

Jan. 02	Suzhou Maxwell Technologies to Purchase Land Use Rights for Semiconductor Equipment Factory	MT
25-10-28	Suzhou Maxwell Technologies Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

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	65,070	65,070	-
Change	-	97.17%	2.97%	-49.61%	-18.57%	121.88%	0%	-
Enterprise Value (EV) ¹	34,607	66,732	68,237	34,098	28,421	62,694	60,955	59,821
Change	-	92.83%	2.26%	-50.03%	-16.65%	120.59%	-2.77%	-1.86%
P/E ratio	90.8x	104x	83.4x	39.5x	31.7x	68.3x	55.9x	52.3x
PBR	20.2x	11.8x	11.1x	5.08x	3.89x	7.88x	7.07x	6.7x
PEG	-	2.1x	2.9x	6.34x	25.99x	21.71x	2.5x	7.74x
Capitalization / Revenue	15.4x	22.4x	17.2x	4.45x	2.98x	6.53x	6.4x	6.37x
EV / Revenue	15.1x	21.6x	16.4x	4.22x	2.89x	6.29x	6x	5.85x
EV / EBITDA	84.6x	100x	77.6x	31.9x	23.5x	47.2x	46.3x	38.4x
EV / EBIT	89x	106x	83x	35.3x	27.8x	63.3x	50.9x	47.7x
EV / FCF	156x	123x	420x	-49x	-39.8x	197x	70x	52.8x
FCF Yield	0.64%	0.81%	0.24%	-2.04%	-2.51%	0.51%	1.43%	1.9%
Dividend per Share ²	0.3255	0.5859	0.9375	1.1	0.6	1.252	1.32	1.025
Rate of return	0.22%	0.23%	0.36%	0.85%	0.57%	0.54%	0.56%	0.44%
EPS ²	1.619	2.402	3.088	3.28	3.32	3.424	4.183	4.466
Distribution rate	20.1%	24.4%	30.4%	33.5%	18.1%	36.6%	31.5%	23%
Net sales ¹	2,285	3,095	4,148	8,089	9,830	9,966	10,167	10,219
EBITDA ¹	409	664.7	879.6	1,069	1,210	1,329	1,315	1,557
EBIT ¹	389	630	822.4	967	1,023	991.2	1,197	1,254
Net income ¹	394.4	642.8	861.9	913.9	925.9	955.9	1,168	1,033
Net Debt ¹	-598	-2,681	-3,236	-1,917	-905.6	-2,376	-4,114	-5,249
Reference price ²	146.92	250.90	257.40	129.51	105.15	233.73	233.73	233.73
Nbr of stocks (in thousands)	239,616	276,656	277,673	278,085	278,902	278,396	278,396	-
Announcement Date	4/9/21	3/10/22	4/24/23	4/24/24	4/28/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	60.2x	5.53x	41.09x	0.61%	8.23B
IHI CORPORATION	26.86x	2.27x	15.75x	0.66%	21.7B
NORDSON CORPORATION	26.32x	5.57x	17.2x	1.29%	14.58B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	57.46x	6.04x	41.09x	0.6%	13.02B
VALMET OYJ	18.29x	1.22x	9.45x	4.63%	6.29B
KRONES AG	14.11x	0.7x	6.67x	2.09%	5.14B
ENPRO INC.	49.84x	4.84x	19.72x	-	4.91B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	9.97x	1.66x	6.87x	3.57%	4.91B
THE JAPAN STEEL WORKS, LTD.	32.48x	2.04x	16.91x	1.04%	4.02B
TOMRA SYSTEMS ASA	39.36x	2.95x	15.5x	1.57%	3.96B
Average	33.49x	3.28x	19.02x	1.78%	8.68B
Weighted average by Cap.	34.32x	3.66x	20.97x	1.39%