Company Valuation: Dongfeng Motor Group Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 56,457 65,586 45,485 34,053 29,237 31,268 31,268 -
Change - 16.17% -30.65% -25.13% -14.14% 6.95% 0% -
Enterprise Value (EV) 1 75,100 54,431 30,240 18,433 9,197 14,207 17,471 19,379
Change - -27.52% -44.44% -39.04% -50.11% 54.48% 22.97% 10.92%
P/E ratio 4.39x 6.08x 3.99x 3.33x -7.52x -69.3x 114x 47x
PBR 0.44x 0.48x 0.31x 0.22x 0.2x 0.21x 0.21x 0.21x
PEG - -0.4x 0.72x -0.34x 0x 0.8x -1x 0x
Capitalization / Revenue 0.56x 0.61x 0.4x 0.37x 0.29x 0.29x 0.26x 0.24x
EV / Revenue 0.74x 0.5x 0.27x 0.2x 0.09x 0.13x 0.15x 0.15x
EV / EBITDA 31.4x 13.2x 9.06x 16.6x -6.63x 3.51x 2.91x 2.65x
EV / EBIT -205x 58.1x -52.2x -5.53x -1.39x -3.1x -4.25x -6.97x
EV / FCF -4.33x -12.7x 13.8x 7.7x 1.06x -1.42x -2.16x -3.01x
FCF Yield -23.1% -7.9% 7.26% 13% 94.4% -70.3% -46.3% -33.3%
Dividend per Share 2 0.35 0.1 0.3 0.3 - 0.082 0.068 0.0787
Rate of return 5.34% 1.31% 5.68% 7.57% - 2.16% 1.79% 2.08%
EPS 2 1.492 1.253 1.322 1.191 -0.4694 -0.0547 0.0333 0.0807
Distribution rate 23.5% 7.98% 22.7% 25.2% - -150% 204% 97.5%
Net sales 1 101,087 107,964 113,008 92,663 99,315 107,060 118,417 132,413
EBITDA 1 2,394 4,134 3,339 1,108 -1,387 4,045 6,000 7,312
EBIT 1 -366 937 -579 -3,333 -6,597 -4,577 -4,112 -2,780
Net income 1 12,858 10,792 11,387 10,265 -3,996 -457.6 291.1 694.6
Net Debt 1 18,643 -11,155 -15,245 -15,620 -20,040 -17,061 -13,797 -11,889
Reference price 2 6.552 7.612 5.279 3.963 3.531 3.789 3.789 3.789
Nbr of stocks (in thousands) 8,616,120 8,616,120 8,616,120 8,593,170 8,280,078 8,252,588 8,252,588 -
Announcement Date 3/30/20 3/29/21 3/29/22 3/29/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
-69.29x0.13x3.51x2.16% 4.28B
9.09x1.26x9.25x3.19% 243B
5.76x0.16x1.19x7.64% 56.27B
4.06x0.04x0.34x6.78% 49.35B
6.15x0.23x1.62x5.73% 49.22B
4.45x0.2x1.57x1.03% 46.47B
6.76x0.56x5.86x4.84% 42.22B
30.44x2.87x19.7x0.77% 39.64B
6.89x0.17x2.25x7.2% 36.5B
3.78x0.86x7.48x6.35% 30.39B
Average 0.81x 0.65x 5.28x percentage-no-prefix 59.71B
Weighted average by Cap. 8.04x 0.85x 6.42x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 489 Stock
  4. Valuation Dongfeng Motor Group Company Limited