Valuation DongFeng Automobile Co. LTD

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-07-16			5-day change	1st Jan Change
7.250 ^CNY	-0.28%		+1.26%	-1.63%

Jul. 07	DongFeng Automobile's Car Production Declines in June	MT
Jul. 07	Dongfeng Automobile Company Limited Reports Sales Results for the Month and Year to Date Ended June 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	9,160	18,880	13,620	11,160	11,540	14,740
Change	-	106.11%	-27.86%	-18.06%	3.41%	27.73%
Enterprise Value (EV) ¹	5,338	13,531	7,204	4,664	5,004	10,716
Change	-	153.51%	-46.76%	-35.26%	7.28%	114.17%
P/E ratio	20.7x	34.1x	36.6x	39.2x	57.7x	737x
PBR	1.24x	2.42x	1.7x	1.36x	1.39x	1.78x
PEG	-	1.4x	-1.1x	-1.7x	-1.9x	-8.2x
Capitalization / Revenue	0.68x	1.37x	0.88x	0.92x	0.96x	1.35x
EV / Revenue	0.39x	0.99x	0.46x	0.38x	0.41x	0.98x
EV / EBITDA	67.2x	51.8x	-71.5x	-35.2x	-11.5x	-11.5x
EV / EBIT	-46.9x	270x	-23.1x	-12.3x	-7.19x	-9.21x
EV / FCF	24.8x	9.26x	11.7x	-7.21x	-24.3x	-3.37x
FCF Yield	4.04%	10.8%	8.52%	-13.9%	-4.11%	-29.7%
Dividend per Share ²	0.0664	0.0831	0.0558	0.0428	0.0301	0.005
Rate of return	1.45%	0.88%	0.82%	0.77%	0.52%	0.07%
EPS ²	0.2212	0.2768	0.1859	0.1425	0.1	0.01
Distribution rate	30%	30%	30%	30%	30.1%	50%
Net sales ¹	13,520	13,733	15,550	12,190	12,070	10,937
EBITDA ¹	79.43	261.3	-100.8	-132.4	-434	-929.4
EBIT ¹	-113.9	50.05	-311.2	-378	-696.3	-1,164
Net income ¹	442.4	553.5	371.7	285.1	200	29.16
Net Debt ¹	-3,822	-5,349	-6,416	-6,496	-6,536	-4,024
Reference price ²	4.580	9.440	6.810	5.580	5.770	7.370
Nbr of stocks (in thousands)	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000
Announcement Date	4/28/20	3/29/21	3/30/22	4/10/23	4/12/24	4/25/25

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DONGFENG AUTOMOBILE CO. LTD	-	-	-	-	2.03B
BYD COMPANY LIMITED	18.68x	0.87x	6.79x	1.52%	139B
FERRARI N.V.	46.87x	10.63x	27.78x	0.72%	86.83B
PORSCHE AG	23.93x	1.2x	7.07x	2.85%	45.89B
MARUTI SUZUKI INDIA LTD	27.25x	2.14x	17.71x	1.15%	45.83B
SAIC MOTOR CORPORATION LIMITED	20.6x	0.17x	3.44x	2.02%	29B
STELLANTIS N.V.	6.34x	0.07x	0.85x	5.31%	28.53B
KIA CORPORATION	4.35x	0.17x	1.35x	6.39%	28.12B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	17.83x	0.26x	4.21x	1.9%	15.54B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	23.76x	0.51x	9.89x	1.32%	8.85B
Average	21.07x	1.78x	8.79x	2.58%	42.99B
Weighted average by Cap.	24.32x	2.84x	11.24x	2.08%