Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  SHANGHAI STOCK EXCHANGE  >  SAIC Motor Corporation    600104   CNE000000TY6

SAIC MOTOR CORPORATION

(600104)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 746 237 857 978 902 194 824 272 881 676 926 373
EBITDA 56 200 29 834 64 777 33 562 37 702 37 606
Operating profit (EBIT) 48 433 54 253 53 674 43 329 49 783 55 026
Pre-Tax Profit (EBT) 50 492 54 261 54 344 44 221 50 037 53 917
Net income 32 009 34 410 36 009 29 015 32 993 35 699
P/E ratio 8,08x 10,8x 8,65x 9,51x 8,30x 7,75x
EPS ( CNY ) 2,90 2,96 3,08 2,49 2,86 3,06
Dividend per Share ( CNY ) 1,65 1,83 1,26 1,07 1,22 1,30
Yield 7,04% 5,71% 4,72% 4,51% 5,13% 5,49%
Reference price ( CNY ) 23,450 32,040 26,670 23,720 23,720 23,720
Announcement Date 04/05/2017
09:00am
03/29/2018
10:09am
04/01/2019
08:48am
- - -
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt - - - - - -
Finance 70 085 74 991 59 898 65 516 47 485 88 754
Operating income (EBITDA) 56 200 29 834 64 777 33 562 37 702 37 606
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 15 955 25 412 30 319 30 278 24 998 22 991
Free Cash Flow (FCF) -4 578 -1 111 -21 344 -252 9 949 16 314
Book Value Per Share (BVPS) ( CNY ) 17,4 19,3 20,1 21,4 23,5 25,5
Cash Flow per Share ( CNY ) 1,03 2,08 0,77 2,48 3,83 2,68
Announcement Date 04/05/2017
09:00am
03/29/2018
10:09am
04/01/2019
08:48am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 277 132 M CNY -
Entreprise Value (EV) 211 616 M CNY 229 647 M CNY
Valuation 2019e 2020e
P/E ratio (Price / EPS) 9,51x 8,30x
Capitalization / Revenue 0,34x 0,31x
EV / Revenue 0,26x 0,24x
EV / EBITDA 6,31x 5,61x
Yield (DPS / Price) 4,51% 5,13%
Price to book (Price / BVPS) 1,11x 1,01x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 5,26% 5,65%
Operating Leverage (Delta EBIT / Delta Sales) -2,23x 2,14x
Net Margin (Net Profit / Revenue) 3,52% 3,74%
ROA (Net Profit / Asset) 4,03% 4,14%
ROE (Net Profit / Equities) 11,8% 12,4%
Rate of Dividend 42,9% 42,6%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   3,67% 2,84%
Cash Flow / Sales 3,52% 5,08%
Capital Intensity (Assets / Sales) 0,87x 0,90x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend