XSHE300751
Market cap3.89bUSD
Jan 17, Last price
100.13CNY
1D
-1.85%
1Q
1.16%
IPO
413.92%
Name
Suzhou Maxwell Technologies Co Ltd
Chart & Performance
Profile
Suzhou Maxwell Technologies Co., Ltd. engages in the design, research and development, production, and sale of solar cell production equipment in China. The company offers solar cell screen printing equipment, HJT solar cell PECVD vacuum coating equipment, HJT solar cell PVD vacuum coating equipment, etc. Its products are used in display panel and semiconductor packaging equipment. Suzhou Maxwell Technologies Co., Ltd. was founded in 2010 and is based in Suzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 8,088,549 94.99% | 4,148,248 34.01% | |||||||
Cost of revenue | 6,750,573 | 3,381,308 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,337,976 | 766,941 | |||||||
NOPBT Margin | 16.54% | 18.49% | |||||||
Operating Taxes | 98,663 | 12,429 | |||||||
Tax Rate | 7.37% | 1.62% | |||||||
NOPAT | 1,239,313 | 754,511 | |||||||
Net income | 913,896 6.03% | 861,948 34.09% | |||||||
Dividends | (285,811) | (162,526) | |||||||
Dividend yield | 0.79% | 0.23% | |||||||
Proceeds from repurchase of equity | (260,616) | (167,377) | |||||||
BB yield | 0.72% | 0.23% | |||||||
Debt | |||||||||
Debt current | 433,634 | 229,560 | |||||||
Long-term debt | 820,760 | 88,449 | |||||||
Deferred revenue | 100,803 | 41,090 | |||||||
Other long-term liabilities | 131,713 | 46,801 | |||||||
Net debt | (3,917,232) | (4,201,913) | |||||||
Cash flow | |||||||||
Cash from operating activities | 755,259 | 855,481 | |||||||
CAPEX | (1,451,776) | ||||||||
Cash from investing activities | (1,900,434) | ||||||||
Cash from financing activities | 814,776 | 51,431 | |||||||
FCF | (141,269) | 558,874 | |||||||
Balance | |||||||||
Cash | 4,251,988 | 4,519,922 | |||||||
Long term investments | 919,638 | ||||||||
Excess cash | 4,767,199 | 4,312,510 | |||||||
Stockholders' equity | 3,065,284 | 2,419,147 | |||||||
Invested Capital | 5,373,029 | 4,370,755 | |||||||
ROIC | 25.44% | 17.66% | |||||||
ROCE | 15.85% | 11.29% | |||||||
EV | |||||||||
Common stock shares outstanding | 278,627 | 277,707 | |||||||
Price | 129.51 -49.69% | 257.40 2.59% | |||||||
Market cap | 36,084,971 -49.52% | 71,481,775 6.48% | |||||||
EV | 32,105,632 | 67,279,862 | |||||||
EBITDA | 1,461,284 | 821,370 | |||||||
EV/EBITDA | 21.97 | 81.91 | |||||||
Interest | 8,452 | 5,125 | |||||||
Interest/NOPBT | 0.63% | 0.67% |