|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
Capitalization1 |
161 992 | 234 974 | 950 425 | 950 425 | - |
Entreprise Value (EV)1 |
139 861 | 212 396 | 915 125 | 913 285 | 910 901 |
P/E ratio |
45,0x | 50,9x | 185x | 130x | 99,6x |
Yield |
0,19% | 0,21% | 0,05% | 0,08% | 0,10% |
Capitalization / Revenue |
5,47x | 5,13x | 19,2x | 13,9x | 10,5x |
EV / Revenue |
4,72x | 4,64x | 18,5x | 13,4x | 10,1x |
EV / EBITDA |
21,6x | 20,9x | 84,6x | 61,3x | 47,0x |
Price to Book |
4,92x | 6,16x | 17,0x | 14,9x | 13,0x |
Nbr of stocks (in thousands) |
2 195 017 | 2 208 400 | 2 329 474 | 2 329 474 | - |
Reference price (CNY) |
73,8 | 106 | 408 | 408 | 408 |
Last update |
02/27/2019 | 02/27/2020 | 01/21/2021 | 01/21/2021 | 01/21/2021 |
1 CNY in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net sales1 |
19 997 | 29 611 | 45 788 | 49 377 | 68 356 | 90 589 |
EBITDA1 |
6 187 | 6 473 | 10 168 | 10 821 | 14 899 | 19 392 |
Operating profit (EBIT)1 |
- | 4 168 | 5 759 | 6 179 | 8 934 | 11 824 |
Operating Margin |
- | 14,1% | 12,6% | 12,5% | 13,1% | 13,1% |
Pre-Tax Profit (EBT)1 |
- | 4 205 | 5 761 | 6 489 | 9 183 | 12 180 |
Net income1 |
- | 3 387 | 4 560 | 5 111 | 7 296 | 9 646 |
Net margin |
- | 11,4% | 9,96% | 10,4% | 10,7% | 10,6% |
EPS2 |
2,01 | 1,64 | 2,09 | 2,21 | 3,14 | 4,10 |
Dividend per Share2 |
- | 0,14 | 0,22 | 0,22 | 0,33 | 0,41 |
Last update |
05/21/2018 | 02/27/2019 | 02/27/2020 | 01/21/2021 | 01/21/2021 | 01/21/2021 |
1 CNY in Million 2 CNY Estimates
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net Debt1 |
- | - | - | - | - | - |
Net Cash position1 |
- | 22 131 | 22 578 | 35 300 | 37 141 | 39 524 |
Leverage (Debt / EBITDA) |
- | -3,42x | -2,22x | -3,26x | -2,49x | -2,04x |
Free Cash Flow1 |
- | 4 687 | 3 860 | 1 307 | 5 709 | 8 476 |
ROE (Net Profit / Equities) |
- | 11,8% | 12,8% | 10,2% | 12,2% | 13,8% |
Shareholders' equity1 |
- | 28 826 | 35 683 | 50 279 | 59 844 | 69 680 |
ROA (Net Profit / Asset) |
- | 5,48% | 5,21% | 4,44% | 5,35% | 5,92% |
Assets1 |
- | 61 773 | 87 614 | 115 227 | 136 402 | 162 951 |
Book Value Per Share2 |
- | 15,0 | 17,3 | 24,0 | 27,3 | 31,3 |
Cash Flow per Share2 |
1,21 | 5,16 | 6,10 | 5,39 | 7,13 | 8,13 |
Capex1 |
7 180 | 6 629 | 9 612 | 10 249 | 12 332 | 13 415 |
Capex / Sales |
35,9% | 22,4% | 21,0% | 20,8% | 18,0% | 14,8% |
Last update |
05/21/2018 | 02/27/2019 | 02/27/2020 | 01/21/2021 | 01/21/2021 | 01/21/2021 |
1 CNY in Million 2 CNY Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
|
Electric commercial vehicle maker to go public in SPAC deal with $1.4 billion valuation |
Capitalization (CNY) 950 425 403 424 Capitalization (USD) 146 636 643 281 Net sales (CNY) 45 788 020 640 Net sales (USD) 7 064 954 221 Number of employees 26 775 Sales / Employee (CNY) 1 710 103 Sales / Employee (USD) 263 864 Free-Float capitalization (CNY) 942 226 787 448 Free-Float capitalization (USD) 145 371 717 573 Avg. Exchange 20 sessions (CNY) 8 075 657 016 Avg. Exchange 20 sessions (USD) 1 246 049 651 Average Daily Capital Traded 0,85%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|