First Time Loading...
S

Suzhou Maxwell Technologies Co Ltd
SZSE:300751

Watchlist Manager
Suzhou Maxwell Technologies Co Ltd
SZSE:300751
Watchlist
Price: 107.09 CNY 0.99% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

6.2B
+19%
Revenue
Growth Rates:
1 Year
+59%
3 Years
+207%
5 Years
+805%
7 Years
-
10 Years
-
775.6m
+15%
Operating Income
Growth Rates:
1 Year
+10%
3 Years
+122%
5 Years
+308%
7 Years
-
10 Years
-
888.6m
-0.2%
Net Income
Growth Rates:
1 Year
+2%
3 Years
+163%
5 Years
+440%
7 Years
-
10 Years
-

Earnings Waterfall
Suzhou Maxwell Technologies Co Ltd

Revenue
6.2B CNY
Cost of Revenue
-4.2B CNY
Gross Profit
2B CNY
Operating Expenses
-1.3B CNY
Operating Income
775.6m CNY
Other Expenses
113m CNY
Net Income
888.6m CNY

Income Statement
Suzhou Maxwell Technologies Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023
Revenue
Revenue
690
N/A
788
+14%
897
+14%
1 052
+17%
1 229
+17%
1 438
+17%
1 551
+8%
1 755
+13%
2 030
+16%
2 285
+13%
2 509
+10%
2 586
+3%
2 856
+10%
3 095
+8%
3 298
+7%
3 617
+10%
3 926
+9%
4 148
+6%
4 471
+8%
5 257
+18%
6 240
+19%
Gross Profit
Cost of Revenue
(404)
(477)
(578)
(701)
(838)
(954)
(1 038)
(1 159)
(1 324)
(1 522)
(1 636)
(1 668)
(1 815)
(1 915)
(2 033)
(2 220)
(2 432)
(2 563)
(2 854)
(3 469)
(4 191)
Gross Profit
285
N/A
311
+9%
319
+2%
352
+10%
391
+11%
483
+24%
513
+6%
595
+16%
707
+19%
764
+8%
873
+14%
918
+5%
1 041
+13%
1 180
+13%
1 265
+7%
1 397
+10%
1 494
+7%
1 585
+6%
1 617
+2%
1 788
+11%
2 049
+15%
Operating Income
Operating Expenses
(95)
(118)
(129)
(146)
(172)
(221)
(233)
(278)
(357)
(362)
(407)
(412)
(417)
(582)
(619)
(690)
(789)
(910)
(889)
(1 114)
(1 273)
Selling, General & Administrative
(78)
(105)
(107)
(128)
(144)
(182)
(190)
(209)
(266)
(254)
(270)
(267)
(266)
(335)
(349)
(368)
(399)
(456)
(508)
(675)
(787)
Research & Development
(35)
(38)
(45)
(56)
(70)
(93)
(106)
(120)
(142)
(161)
(190)
(238)
(261)
(320)
(376)
(405)
(473)
(467)
(509)
(569)
(638)
Depreciation & Amortization
0
(3)
0
0
0
(4)
0
0
0
(14)
0
0
0
(27)
0
0
0
(54)
0
0
0
Other Operating Expenses
18
28
23
38
42
58
63
51
51
66
53
92
109
100
105
82
83
67
127
129
152
Operating Income
190
N/A
193
+2%
190
-2%
205
+8%
220
+7%
263
+20%
280
+7%
318
+13%
350
+10%
402
+15%
466
+16%
506
+9%
623
+23%
598
-4%
646
+8%
707
+9%
705
0%
675
-4%
728
+8%
674
-7%
776
+15%
Pre-Tax Income
Interest Income Expense
1
5
12
17
17
14
12
4
(11)
(13)
(10)
(5)
10
32
56
86
157
147
104
140
54
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
Total Other Income
5
5
21
22
22
15
1
46
57
62
59
11
(0)
17
17
17
18
14
20
16
18
Pre-Tax Income
196
N/A
204
+4%
222
+9%
244
+9%
258
+6%
292
+13%
293
+0%
369
+26%
396
+7%
451
+14%
515
+14%
512
0%
633
+24%
647
+2%
718
+11%
810
+13%
881
+9%
837
-5%
851
+2%
830
-3%
847
+2%
Net Income
Tax Provision
(32)
(34)
(39)
(39)
(45)
(48)
(50)
(66)
(72)
(64)
(73)
(61)
(63)
(20)
(34)
(45)
(35)
(12)
4
3
(19)
Income from Continuing Operations
164
170
184
205
214
244
243
302
324
387
441
451
569
627
684
765
846
824
855
832
828
Income to Minority Interest
1
1
0
0
0
4
6
10
15
8
8
6
7
16
18
22
28
37
48
58
60
Net Income (Common)
164
N/A
171
+4%
184
+8%
205
+11%
214
+4%
248
+16%
249
+1%
313
+26%
338
+8%
394
+17%
450
+14%
457
+2%
576
+26%
643
+12%
703
+9%
787
+12%
874
+11%
862
-1%
903
+5%
890
-1%
889
0%
EPS (Diluted)
2.35
N/A
2.37
+1%
1.96
-17%
2.19
+12%
2.28
+4%
2.64
+16%
2.65
+0%
3.34
+26%
3.61
+8%
4.21
+17%
4.41
+5%
2.74
-38%
3.45
+26%
2.4
-30%
4.02
+68%
4.5
+12%
3.13
-30%
3.09
-1%
3.23
+5%
3.19
-1%
3.14
-2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.