Valuation SAIC Motor Corporation Limited

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-02-14			5-day change	1st Jan Change
18.33 ^CNY	-1.08%		+7.95%	-11.71%

09:30pm	What are India's EV makers' plans for their charging networks?	RE
Feb. 13	What are India's EV makers' plans for their charging networks?	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	278,651	283,831	238,354	165,647	155,276	211,703	211,703	-
Change	-	1.86%	-16.02%	-30.5%	-6.26%	36.34%	0%	-
Enterprise Value (EV) ¹	238,549	235,421	199,683	138,049	146,805	200,713	186,775	167,574
Change	-	-1.31%	-15.18%	-30.87%	6.34%	36.72%	-6.94%	-10.28%
P/E ratio	10.9x	13.9x	9.73x	10.3x	11x	27x	18.8x	16.5x
PBR	1.12x	1.1x	0.88x	0.6x	0.55x	0.74x	0.72x	0.7x
PEG	-	-0.7x	0.5x	-0.3x	-0.9x	-0.6x	0.4x	1.2x
Capitalization / Revenue	0.34x	0.39x	0.31x	0.23x	0.21x	0.33x	0.32x	0.31x
EV / Revenue	0.29x	0.33x	0.26x	0.19x	0.2x	0.31x	0.28x	0.24x
EV / EBITDA	4.45x	4.71x	3.47x	3.28x	3.32x	7.22x	5.54x	4.66x
EV / EBIT	5.91x	6.61x	4.82x	5.31x	5.66x	20.4x	12.4x	9.58x
EV / FCF	11,256,226x	10,102,158x	40,240,595x	-12,536,888x	6,299,816x	-	-	-
FCF Yield	0%	0%	0%	-0%	0%	-	-	-
Dividend per Share ²	0.88	0.62	0.682	0.337	0.369	0.2614	0.2946	0.3521
Rate of return	3.69%	2.54%	3.31%	2.34%	2.73%	1.41%	1.59%	1.9%
EPS ²	2.191	1.752	2.12	1.4	1.226	0.6871	0.9853	1.126
Distribution rate	40.2%	35.4%	32.2%	24.1%	30.1%	38%	29.9%	31.3%
Net sales ¹	826,530	723,043	759,915	720,988	726,199	649,035	662,359	685,353
EBITDA ¹	53,655	49,951	57,493	42,046	44,211	27,799	33,726	35,962
EBIT ¹	40,345	35,607	41,447	26,022	25,937	9,851	15,014	17,492
Net income ¹	25,603	20,431	24,533	16,118	14,106	7,948	11,433	13,072
Net Debt ¹	-40,102	-48,409	-38,671	-27,598	-8,471	-10,990	-24,929	-44,129
Reference price ²	23.85	24.44	20.63	14.41	13.53	18.53	18.53	18.53
Nbr of stocks (in thousands)	11,683,461	11,613,360	11,553,742	11,495,278	11,476,402	11,424,889	11,424,889	-
Announcement Date	4/13/20	3/25/21	4/29/22	4/28/23	3/29/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (N)	EV / Sales (N)	EV / EBITDA (N)	Yield (N)	Capi.($)
SAIC MOTOR CORPORATION LIMITED	26.97x	0.31x	7.22x	1.41%	29.03B
BYD COMPANY LIMITED	24.15x	1.09x	8.47x	1.19%	132B
FERRARI N.V.	57.32x	12.9x	33.6x	0.62%	87.73B
PORSCHE AG	13.28x	1.44x	6.07x	3.8%	54.75B
MARUTI SUZUKI INDIA LTD	27.44x	2.16x	17.84x	1.19%	45.94B
STELLANTIS N.V.	6.48x	0.14x	1.37x	4.53%	37.94B
KIA CORPORATION	3.65x	0.16x	1.13x	6.91%	25.43B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	21.16x	0.32x	4.91x	1.49%	16.05B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	10.98x	0.5x	17.96x	3.38%	10.19B
FORD OTOMOTIV SANAYI	8.48x	0.73x	9.81x	6.87%	8.89B
Average	19.99x	1.98x	10.84x	percentage-no-prefix	44.83B
Weighted average by Cap.	26.46x	3.32x	13.07x	percentage-no-prefix