Stock 2204 CHINA MOTOR CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Motor Corporation

Equities

2204

TW0002204005

Auto & Truck Manufacturers

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
142 TWD +2.90% Intraday chart for China Motor Corporation +9.23% +25.66%
Mar. 29 China Motor Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 12 China Motor Corporation Proposes Dividend for the Year 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 54,116 28,013 35,100 28,511 62,559 78,614 -
Enterprise Value (EV) 1 54,116 28,013 35,100 28,511 62,559 78,614 78,614
P/E ratio - 8.43 x 8.28 x - - - -
Yield - - - - - - -
Capitalization / Revenue 1.69 x 0.91 x - 0.96 x 1.62 x 1.59 x 1.44 x
EV / Revenue 1.69 x 0.91 x - 0.96 x 1.62 x 1.59 x 1.44 x
EV / EBITDA 18.2 x - - 10.2 x 17.8 x 9.64 x 8.86 x
EV / FCF - - - - 33.9 x 26.1 x -
FCF Yield - - - - 2.95% 3.84% -
Price to Book - - - - 1.72 x 2.04 x -
Nbr of stocks (in thousands) 1,384,051 553,620 553,620 553,620 553,620 553,620 -
Reference price 2 39.10 50.60 63.40 51.50 113.0 142.0 142.0
Announcement Date 3/29/20 3/29/21 3/30/22 3/31/23 3/29/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 32,068 30,875 - 29,554 38,507 49,480 54,758
EBITDA 1 2,972 - - 2,787 3,506 8,159 8,870
EBIT 1 1,820 - - 1,940 2,648 3,398 3,894
Operating Margin 5.68% - - 6.57% 6.88% 6.87% 7.11%
Earnings before Tax (EBT) - - - - - - -
Net income - - 4,182 - - - -
Net margin - - - - - - -
EPS - 6.000 7.660 - - - -
Free Cash Flow 1 - - - - 1,847 3,016 -
FCF margin - - - - 4.8% 6.1% -
FCF Conversion (EBITDA) - - - - 52.69% 36.97% -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/29/20 3/29/21 3/30/22 3/31/23 3/29/24 - -
1TWD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 8,514 7,240 7,169 7,446 7,699 9,076 9,405 9,228 10,798 12,256 12,306 11,948 12,970 13,762
EBITDA - - - - - - - - - - - - - -
EBIT 1 377 557.4 638.3 - 221.1 680.4 593.8 546.9 827.4 853.5 808 747 989 991
Operating Margin 4.43% 7.7% 8.9% - 2.87% 7.5% 6.31% 5.93% 7.66% 6.96% 6.57% 6.25% 7.63% 7.2%
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - -
EPS - - - -0.9900 - - - 2.460 - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/12/21 5/13/22 8/11/22 11/14/22 3/31/23 5/15/23 8/14/23 11/14/23 3/29/24 - - - - -
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - - - 1,847 3,016 -
ROE (net income / shareholders' equity) -6.36% - - -20.7% 16.6% 14.2% 14.6%
ROA (Net income/ Total Assets) -4.79% - - -15% 11.4% 11.2% 11.8%
Assets - - - - - - -
Book Value Per Share 2 - - - - 65.60 69.50 -
Cash Flow per Share - - - - - - -
Capex 1 1,489 - - 734 2,414 650 650
Capex / Sales 4.64% - - 2.48% 6.27% 1.31% 1.19%
Announcement Date 3/29/20 3/29/21 3/30/22 3/31/23 3/29/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
142 TWD
Average target price
148.7 TWD
Spread / Average Target
+4.69%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Automobiles & Multi Utility Vehicles

1st Jan change Capi.
CHINA MOTOR CORPORATION Stock China Motor Corporation
+25.66% 2.41B
STELLANTIS N.V. Stock Stellantis N.V.
+8.96% 94.79B
PORSCHE AG Stock Porsche AG
+12.39% 87.34B
BYD COMPANY LIMITED Stock BYD Company Limited
-0.75% 84.51B
FERRARI N.V. Stock Ferrari N.V.
+24.83% 76.07B
MARUTI SUZUKI INDIA LTD Stock Maruti Suzuki India Ltd
+23.31% 47.89B
KIA CORPORATION Stock Kia Corporation
+18.20% 34.02B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED Stock Chongqing Changan Automobile Company Limited
-1.54% 19.82B
FORD OTOMOTIV SANAYI Stock Ford Otomotiv Sanayi
+49.97% 11.99B
GUANGZHOU AUTOMOBILE GROUP CO., LTD. Stock Guangzhou Automobile Group Co., Ltd.
-10.47% 10.13B
Automobiles & Multi Utility Vehicles
  1. Stock Market
  2. Equities
  3. 2204 Stock
  4. Financials China Motor Corporation