Valuation Anhui Jianghuai Automobile Group Corp.,Ltd.
Stocks
600418
CNE0000018M9
Auto & Truck Manufacturers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 33.57 CNY | +1.42% |
|
-9.32% | -32.18% |
| May. 11 | JAC Motor's Production, Sales Fall in April; Shares Slide 4% | MT |
| Apr. 30 | Anhui Jianghuai Automobile to invest in Huawei's Yinwang | RE |
Company Valuation: Anhui Jianghuai Automobile Group Corp.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 38,002 | 28,676 | 35,272 | 81,900 | 108,108 | 75,673 | - | - |
| Change | - | -24.54% | 23% | 132.2% | 32% | -30% | - | - |
| Enterprise Value (EV) 1 | 38,191 | 26,684 | 27,424 | 75,909 | 97,131 | 59,939 | 50,970 | 42,659 |
| Change | - | -30.13% | 2.77% | 176.79% | 27.96% | -38.29% | -14.96% | -16.31% |
| P/E ratio | 174x | -18.2x | 231x | -45.7x | -63.5x | 46.6x | 12.9x | 10.3x |
| PBR | 2.28x | 2.1x | 2.67x | 7.21x | 11.2x | 5.53x | 4.17x | 3.13x |
| PEG | - | 0x | -2x | 0x | 13.02x | -0x | 0x | 0.4x |
| Capitalization / Revenue | 0.94x | 0.79x | 0.78x | 1.94x | 2.33x | 1.04x | 0.66x | 0.53x |
| EV / Revenue | 0.95x | 0.73x | 0.61x | 1.8x | 2.09x | 0.82x | 0.45x | 0.3x |
| EV / EBITDA | 18.9x | 68.2x | 14.2x | 89.2x | - | 16.4x | 5.79x | 3.54x |
| EV / EBIT | 233x | -19.2x | 789x | -40.2x | -57.6x | 34.8x | 7.14x | 4.23x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.028 | - | 0.021 | - | - | 0.23 | 0.578 | 0.8857 |
| Rate of return | 0.16% | - | 0.13% | - | - | 0.69% | 1.72% | 2.64% |
| EPS 2 | 0.1 | -0.72 | 0.07 | -0.82 | -0.78 | 0.72 | 2.61 | 3.263 |
| Distribution rate | 28% | - | 30% | - | - | 31.9% | 22.1% | 27.1% |
| Net sales 1 | 40,214 | 36,495 | 44,940 | 42,116 | 46,476 | 72,900 | 114,454 | 142,053 |
| EBITDA 1 | 2,016 | 391.3 | 1,937 | 850.6 | - | 3,650 | 8,808 | 12,061 |
| EBIT 1 | 163.9 | -1,391 | 34.78 | -1,889 | -1,685 | 1,721 | 7,137 | 10,085 |
| Net income 1 | 200 | -1,582 | 151.5 | -1,784 | -1,703 | 1,600 | 5,826 | 8,542 |
| Net Debt 1 | 189.1 | -1,992 | -7,847 | -5,991 | -10,978 | -15,734 | -24,702 | -33,014 |
| Reference price 2 | 17.40 | 13.13 | 16.15 | 37.50 | 49.50 | 33.57 | 33.57 | 33.57 |
| Nbr of stocks (in thousands) | 2,184,010 | 2,184,010 | 2,184,010 | 2,184,010 | 2,184,010 | 2,254,178 | - | - |
| Announcement Date | 3/24/22 | 4/28/23 | 4/29/24 | 3/28/25 | 4/3/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.97x | 0.81x | 16.13x | 0.69% | 11.01B | |
| 9.81x | 1.3x | 11.97x | 3.39% | 232B | |
| 15.51x | 1.54x | 16.44x | 1.62% | 101B | |
| 6.88x | 0.35x | 2.82x | 0.91% | 74.04B | |
| 23x | 0.31x | 4.2x | 4.04% | 59.37B | |
| 8.12x | 0.12x | 1.13x | 7.17% | 51.27B | |
| 6.65x | -0.03x | -0.24x | 5.72% | 49.33B | |
| 23.59x | 2.21x | 15.18x | 0.96% | 35.66B | |
| 15.71x | 0.56x | 6.66x | 4.85% | 35.09B | |
| 8.14x | 0.26x | 3.08x | 3.55% | 25.34B | |
| Average | 16.34x | 0.74x | 7.74x | 3.29% | 67.4B | |
| Weighted average by Cap. | 12.71x | 0.92x | 8.86x | 3.28% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 600418 Stock
- Valuation Anhui Jianghuai Automobile Group Corp.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
