|
Market Closed -
Nasdaq
16:00:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 6.415 USD | -20.70% |
|
-25.92% | +6.92% |
| 10-09 | XMax Inc. agreed to acquire Hexa Creation Inc. from Yuji Zhao and Skysong Innovations, LLC for $4.1 million. | CI |
| 10-09 | XMax to Acquire Hexa Creation | MT |
Company Valuation: XMax Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 13.22 | 12.59 | 3.096 | 6.163 | 4.851 | 258.4 |
| Change | - | -4.83% | -75.4% | 99.07% | -21.28% | 5,226.97% |
| Enterprise Value (EV) 1 | 7.064 | 9.768 | 4.58 | 7.905 | 6.806 | 257.9 |
| Change | - | 38.28% | -53.12% | 72.63% | -13.91% | 3,689.87% |
| P/E | -0.52x | -0.57x | -0.18x | -0.76x | -0.46x | -36.3x |
| PBR | 0.33x | 0.55x | 0.47x | 14.6x | 1.57x | 8.99x |
| PEG | - | 0x | 0x | 0x | 0x | 0.4x |
| Capitalization / Revenue | 1.17x | 0.98x | 0.24x | 0.56x | 0.5x | 15.5x |
| EV / Revenue | 0.62x | 0.76x | 0.36x | 0.71x | 0.7x | 15.4x |
| EV / EBITDA | -0.27x | -0.5x | -0.28x | -1.24x | -1.28x | -134x |
| EV / EBIT | -0.27x | -0.49x | -0.28x | -1.23x | -1.27x | -134x |
| EV / FCF | 0.64x | 2.83x | 1.4x | 2.81x | -1.41x | 107x |
| FCF Yield | 155% | 35.4% | 71.5% | 35.6% | -70.8% | 0.94% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -22.71 | -16.37 | -12.34 | -4.962 | -1.477 | -0.1653 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 11.35 | 12.81 | 12.74 | 11.09 | 9.687 | 16.72 |
| EBITDA 1 | -26.24 | -19.71 | -16.14 | -6.368 | -5.308 | -1.922 |
| EBIT 1 | -26.3 | -19.8 | -16.22 | -6.419 | -5.363 | -1.929 |
| Net income 1 | -26.08 | -19.96 | -17.1 | -7.723 | -5.562 | -3.419 |
| Net Debt 1 | -6.161 | -2.817 | 1.484 | 1.743 | 1.954 | -0.4998 |
| Reference price 2 | 11.900 | 9.350 | 2.174 | 3.770 | 0.673 | 6.000 |
| Nbr of stocks (in thousands) | 1,111 | 1,346 | 1,424 | 1,635 | 7,211 | 43,072 |
| Announcement Date | 3/29/21 | 4/8/22 | 4/17/23 | 4/15/24 | 3/31/25 | 4/15/26 |
1USD in Million2USD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 414M | |
| 21.5x | 2.08x | 12.28x | 1.07% | 13.37B | |
| 15.04x | 0.83x | 6.76x | -.--% | 8.43B | |
| 15.04x | 2.84x | 8.53x | 4.46% | 3.32B | |
| 12.43x | 0.9x | 6.21x | 4.93% | 3.03B | |
| 12.25x | 2.06x | 7.09x | 1.07% | 1.52B | |
| 16.4x | 1.87x | 11.33x | 5.27% | 1.53B | |
| 5.45x | 0.32x | 4.46x | 4.28% | 1.47B | |
| 15.18x | - | - | - | 1.22B | |
| Average | 14.16x | 1.56x | 8.09x | 3.01% | 3.81B | |
| Weighted average by Cap. | 16.88x | 1.64x | 9.27x | 1.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- XMAX Stock
- Valuation XMax Inc.
Select your edition
All financial news and data tailored to specific country editions
