|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.02 HKD | +0.08% |
|
-1.74% | -14.90% |
| Feb. 13 | China's Great Wall Motor restarts its European grand tour with hybrids, gas-powered cars | RE |
| Feb. 12 | BYD, Geely Among Finalists to Buy Nissan-Mercedes Plant in Mexico | MT |
Company Valuation: Great Wall Motor Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 299,173 | 365,511 | 204,264 | 176,142 | 192,821 | 155,656 | 155,656 | - |
| Change | - | 22.17% | -44.12% | -13.77% | 9.47% | -19.27% | 0% | - |
| Enterprise Value (EV) 1 | 303,263 | 353,468 | 198,234 | 167,145 | 182,589 | 129,858 | 132,183 | 106,417 |
| Change | - | 16.55% | -43.92% | -15.68% | 9.24% | -28.88% | 1.79% | -19.49% |
| P/E ratio | 38.6x | 29.9x | 9.88x | 11.2x | 8.61x | 11.9x | 8.31x | 6.18x |
| PBR | 3.58x | 3.25x | 1.12x | 1.14x | 1.4x | 1.12x | 1.04x | 0.88x |
| PEG | - | 1.2x | 0.4x | -1.13x | 0.1x | -0.5x | -1.66x | 0.2x |
| Capitalization / Revenue | 2.9x | 2.68x | 1.49x | 1.02x | 0.95x | 0.78x | 0.61x | 0.53x |
| EV / Revenue | 2.94x | 2.59x | 1.44x | 0.96x | 0.9x | 0.57x | 0.51x | 0.36x |
| EV / EBITDA | 28.9x | 30.1x | 14x | 11.5x | 8.99x | 6.16x | 5.94x | 3.99x |
| EV / EBIT | 54.2x | 55.5x | 24.9x | 23.2x | 13.1x | 9.74x | 9.54x | 5.73x |
| EV / FCF | -117x | 15.5x | -49.7x | 110x | 10.9x | 9.75x | 16x | 5.76x |
| FCF Yield | -0.86% | 6.46% | -2.01% | 0.91% | 9.15% | 10.3% | 6.25% | 17.4% |
| Dividend per Share 2 | 0.28 | 0.37 | 0.3 | 0.3 | 0.45 | 0.4687 | 0.4088 | 0.5819 |
| Rate of return | 1.25% | 1.69% | 3.34% | 3.26% | 3.51% | 4.07% | 3.55% | 5.06% |
| EPS 2 | 0.58 | 0.73 | 0.91 | 0.82 | 1.49 | 1.16 | 1.385 | 1.861 |
| Distribution rate | 48.3% | 50.7% | 33% | 36.6% | 30.2% | 32.1% | 29.5% | 31.3% |
| Net sales 1 | 103,283 | 136,300 | 137,351 | 173,212 | 202,195 | 222,790 | 256,725 | 292,626 |
| EBITDA 1 | 10,503 | 11,727 | 14,128 | 14,518 | 20,321 | 21,095 | 22,240 | 26,689 |
| EBIT 1 | 5,595 | 6,369 | 7,967 | 7,201 | 13,921 | 11,459 | 13,857 | 18,558 |
| Net income 1 | 5,362 | 6,781 | 8,279 | 7,022 | 12,692 | 9,912 | 12,374 | 17,100 |
| Net Debt 1 | 4,090 | -12,043 | -6,030 | -8,997 | -10,232 | -25,798 | -23,473 | -49,239 |
| Reference price 2 | 22.40 | 21.83 | 8.99 | 9.20 | 12.84 | 11.51 | 11.51 | 11.51 |
| Nbr of stocks (in thousands) | 9,175,953 | 9,235,467 | 8,645,413 | 8,456,737 | 8,511,594 | 8,558,529 | 8,558,529 | - |
| Announcement Date | 1/25/21 | 2/8/22 | 2/2/23 | 1/24/24 | 3/28/25 | 1/30/26 | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.89x | 0.57x | 6.16x | 4.07% | 22.53B | |
| 13.27x | 1.55x | 13.17x | 2.56% | 322B | |
| 11.04x | 1.3x | 13.93x | 2.36% | 80.45B | |
| 6.75x | 0.33x | 2.73x | 0.9% | 73.29B | |
| 11.08x | 0.17x | 1.86x | 3.96% | 65.15B | |
| 8.24x | 0.07x | 0.47x | 4.4% | 64.95B | |
| 9.54x | 0.06x | 0.53x | 4.24% | 61.27B | |
| 54.1x | 0.3x | 4.37x | 4.28% | 56.33B | |
| 27.42x | 2.58x | 17.7x | 0.82% | 43.55B | |
| 14.19x | 0.57x | 9.13x | 4.46% | 40.77B | |
| Average | 16.35x | 0.75x | 7.01x | 3.21% | 83B | |
| Weighted average by Cap. | 15.05x | 0.98x | 8.76x | 2.93% |
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
- Equities
- 2333 Stock
- Valuation Great Wall Motor Company Limited
Select your edition
All financial news and data tailored to specific country editions
