ANHUI JIANGHUAI AUTOMOBILE GROUP CORP.,LTD. Financials Anhui Jianghuai Automobile Group Corp.,Ltd.
Equities
600418
CNE0000018M9
Auto & Truck Manufacturers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.6 CNY | +4.67% |
|
+3.43% | +2.79% |
| Apr. 03 | JAC Motors' Chairman Placed Under Probe for Potential Violations; Shares Down 3% | MT |
| Apr. 02 | Former head of Chinese automaker JAC under investigation for corruption | RE |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,107 | 9,504 | 23,155 | 38,002 | 28,676 | 36,255 | 36,255 | - |
| Enterprise Value (EV) 1 | 10,103 | 11,668 | 25,671 | 38,191 | 26,684 | 30,375 | 30,377 | 29,294 |
| P/E ratio | -11.5 x | 83.7 x | 153 x | 174 x | -18.2 x | 143 x | 77.8 x | 52.8 x |
| Yield | - | 0.34% | 0.19% | 0.16% | - | 0.17% | 0.14% | 0.55% |
| Capitalization / Revenue | 0.18 x | 0.2 x | 0.54 x | 0.94 x | 0.79 x | 0.86 x | 0.8 x | 0.65 x |
| EV / Revenue | 0.2 x | 0.25 x | 0.6 x | 0.95 x | 0.73 x | 0.72 x | 0.67 x | 0.53 x |
| EV / EBITDA | 18 x | 5.33 x | 12.2 x | 18.9 x | 68.2 x | 11.6 x | 11.4 x | 10.2 x |
| EV / FCF | -2,365,507 x | - | - | - | - | - | - | - |
| FCF Yield | -0% | - | - | - | - | - | - | - |
| Price to Book | 0.71 x | 0.73 x | 1.77 x | 2.28 x | 2.1 x | 2.62 x | 2.65 x | 2.64 x |
| Nbr of stocks (in thousands) | 1,893,312 | 1,893,312 | 1,893,312 | 2,184,010 | 2,184,010 | 2,184,010 | 2,184,010 | - |
| Reference price 2 | 4.810 | 5.020 | 12.23 | 17.40 | 13.13 | 16.60 | 16.60 | 16.60 |
| Announcement Date | 4/30/19 | 3/18/20 | 3/29/21 | 3/24/22 | 4/28/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 50,092 | 47,362 | 42,831 | 40,214 | 36,495 | 42,366 | 45,368 | 55,598 |
| EBITDA 1 | 561.2 | 2,189 | 2,108 | 2,016 | 391.3 | 2,629 | 2,657 | 2,859 |
| EBIT 1 | -1,519 | 231 | 126.4 | 163.9 | -1,391 | 328.4 | 517.2 | 831.4 |
| Operating Margin | -3.03% | 0.49% | 0.3% | 0.41% | -3.81% | 0.78% | 1.14% | 1.5% |
| Earnings before Tax (EBT) 1 | -1,476 | 89.37 | 134.9 | 192.1 | -1,390 | 315.4 | 516.8 | 923.2 |
| Net income 1 | -786.1 | 106 | 142.6 | 200 | -1,582 | 226.9 | 462.3 | 689 |
| Net margin | -1.57% | 0.22% | 0.33% | 0.5% | -4.34% | 0.54% | 1.02% | 1.24% |
| EPS 2 | -0.4200 | 0.0600 | 0.0800 | 0.1000 | -0.7200 | 0.1162 | 0.2133 | 0.3145 |
| Free Cash Flow | -4,271 | - | - | - | - | - | - | - |
| FCF margin | -8.53% | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0170 | 0.0230 | 0.0280 | - | 0.0278 | 0.0225 | 0.0910 |
| Announcement Date | 4/30/19 | 3/18/20 | 3/29/21 | 3/24/22 | 4/28/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10,702 | 8,344 | 9,488 | - | 8,011 | 9,771 | 8,951 | - | 11,668 | 11,570 | 7,822 | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 273 | -394.5 | - | - | -413.9 | -45.02 | -669.2 | - | - | - | -871.5 | - | - | - | - |
| Operating Margin | 2.55% | -4.73% | - | - | -5.17% | -0.46% | -7.48% | - | - | - | -11.14% | - | - | - | - |
| Earnings before Tax (EBT) 1 | 280.3 | -385.8 | 146.3 | - | - | - | - | - | - | - | -3,907 | - | - | - | - |
| Net income 1 | - | - | - | - | - | - | - | - | - | - | -3,925 | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | -50.18% | - | - | - | - |
| EPS 2 | 0.1500 | -0.1500 | - | - | -0.2000 | -0.0300 | -0.3600 | - | - | - | -1.797 | - | - | - | - |
| Dividend per Share 2 | - | - | 0.0280 | - | - | - | - | - | - | - | 0.0236 | - | - | - | - |
| Announcement Date | 8/27/21 | 10/29/21 | 3/24/22 | 5/29/22 | 8/29/22 | 10/29/22 | 4/28/23 | - | - | 10/27/23 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 996 | 2,164 | 2,516 | 189 | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 1,992 | 5,880 | 5,878 | 6,961 |
| Leverage (Debt/EBITDA) | 1.774 x | 0.9883 x | 1.193 x | 0.0938 x | - | - | - | - |
| Free Cash Flow | -4,271 | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | -5.91% | 0.82% | 1.1% | 1.5% | -11% | 1.84% | 3.29% | 4.92% |
| ROA (Net income/ Total Assets) | -1.71% | 0.23% | 0.33% | 0.45% | - | 0.73% | 0.98% | 1.5% |
| Assets 1 | 46,000 | 45,696 | 42,956 | 44,245 | - | 31,080 | 47,420 | 45,932 |
| Book Value Per Share 2 | 6.790 | 6.840 | 6.890 | 7.620 | 6.250 | 6.340 | 6.260 | 6.300 |
| Cash Flow per Share 2 | -1.820 | 0.1200 | -0.7000 | 0.8600 | 0.7000 | 1.710 | 1.720 | 3.770 |
| Capex 1 | 817 | 221 | 237 | 668 | 226 | 3,460 | 3,160 | 2,450 |
| Capex / Sales | 1.63% | 0.47% | 0.55% | 1.66% | 0.62% | 8.17% | 6.97% | 4.41% |
| Announcement Date | 4/30/19 | 3/18/20 | 3/29/21 | 3/24/22 | 4/28/23 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
16.6
CNY
Average target price
18.7
CNY
Spread / Average Target
+12.65%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +2.79% | 5B | |
| +35.50% | 300B | |
| +18.88% | 82.12B | |
| +5.58% | 71.52B | |
| +7.42% | 70.32B | |
| +19.41% | 53.62B | |
| +27.62% | 52.28B | |
| +4.92% | 51.06B | |
| +28.00% | 43.93B | |
| +22.60% | 39.41B |
- Stock Market
- Equities
- 600418 Stock
- Financials Anhui Jianghuai Automobile Group Corp.,Ltd.
