End-of-day quote
Shanghai S.E.
06:00:00 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
37.5
CNY
|
-1.03%
|
|
+4.20%
|
-18.01%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,199
|
19,325
|
7,392
|
7,177
|
6,009
|
-
|
-
|
Enterprise Value (EV)
1 |
18,312
|
18,569
|
7,000
|
6,277
|
5,731
|
6,085
|
6,354
|
P/E ratio
|
-717
x
|
-118
x
|
-44.3
x
|
-30.9
x
|
-30.8
x
|
-204
x
|
-508
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
33.5
x
|
30.7
x
|
10
x
|
8.96
x
|
5.58
x
|
2.56
x
|
2.81
x
|
EV / Revenue
|
32
x
|
29.5
x
|
9.48
x
|
7.84
x
|
5.33
x
|
2.59
x
|
2.97
x
|
EV / EBITDA
|
-2,117
x
|
-94.4
x
|
-94.4
x
|
-29
x
|
-32.1
x
|
48.8
x
|
25.1
x
|
EV / FCF
|
-50.9
x
|
-53.3
x
|
-14.1
x
|
-9.88
x
|
21.8
x
|
-8.39
x
|
-35.1
x
|
FCF Yield
|
-1.96%
|
-1.88%
|
-7.09%
|
-10.1%
|
4.59%
|
-11.9%
|
-2.85%
|
Price to Book
|
8.44
x
|
7.72
x
|
3.16
x
|
2.49
x
|
2.18
x
|
2.2
x
|
2.27
x
|
Nbr of stocks (in thousands)
|
138,180
|
139,848
|
139,848
|
165,466
|
165,466
|
-
|
-
|
Reference price
2 |
138.9
|
138.2
|
52.86
|
45.74
|
37.50
|
37.50
|
37.50
|
Announcement Date
|
2/25/21
|
2/25/22
|
2/27/23
|
2/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
572.3
|
629.4
|
738.1
|
800.7
|
1,076
|
2,347
|
2,140
|
EBITDA
1 |
-8.649
|
-196.8
|
-74.17
|
-216.6
|
-178.4
|
124.6
|
253
|
EBIT
1 |
-41.2
|
-242
|
-232.7
|
-306.9
|
-247.6
|
-62.83
|
-3.767
|
Operating Margin
|
-7.2%
|
-38.45%
|
-31.52%
|
-38.33%
|
-23%
|
-2.68%
|
-0.18%
|
Earnings before Tax (EBT)
1 |
-42.33
|
-241.9
|
-236.3
|
-319.9
|
-296.8
|
-68.68
|
-19.44
|
Net income
1 |
-22.52
|
-161.9
|
-166.5
|
-226.1
|
-201.4
|
-35.7
|
0.7115
|
Net margin
|
-3.94%
|
-25.73%
|
-22.55%
|
-28.23%
|
-18.71%
|
-1.52%
|
0.03%
|
EPS
2 |
-0.1939
|
-1.168
|
-1.193
|
-1.480
|
-1.216
|
-0.1835
|
-0.0738
|
Free Cash Flow
1 |
-359.8
|
-348.6
|
-496.1
|
-635.1
|
263
|
-725
|
-181
|
FCF margin
|
-62.87%
|
-55.39%
|
-67.21%
|
-79.32%
|
24.44%
|
-30.89%
|
-8.46%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/21
|
2/25/22
|
2/27/23
|
2/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
-
|
255.6
|
97.06
|
172.1
|
121.5
|
347.5
|
48.37
|
105.1
|
139.8
|
507.3
|
-
|
174.9
|
213.7
|
569.7
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-59.96
|
-64.99
|
-16.56
|
-
|
-
|
EBIT
1 |
-
|
-121.8
|
-36.43
|
-55.38
|
-50.83
|
-90.05
|
-53.78
|
-64.09
|
-152.2
|
-36.79
|
-
|
-75.19
|
-80.23
|
-31.79
|
-
|
-
|
Operating Margin
|
-
|
-47.66%
|
-37.53%
|
-32.18%
|
-41.85%
|
-25.91%
|
-111.19%
|
-60.96%
|
-108.86%
|
-7.25%
|
-
|
-43%
|
-37.54%
|
-5.58%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-36.47
|
-59.16
|
-50.99
|
-89.7
|
-
|
-66.24
|
-162.2
|
-36.68
|
-
|
-69.38
|
-83.55
|
-35.11
|
-
|
-
|
Net income
1 |
-63.51
|
-
|
-23.47
|
-36.56
|
-34.57
|
-71.84
|
-
|
-37.88
|
-116.5
|
-33.02
|
-
|
-44.99
|
-63.58
|
-26.72
|
-
|
-
|
Net margin
|
-
|
-
|
-24.19%
|
-21.25%
|
-28.46%
|
-20.67%
|
-
|
-36.02%
|
-83.34%
|
-6.51%
|
-
|
-25.73%
|
-29.75%
|
-4.69%
|
-
|
-
|
EPS
2 |
-0.6122
|
-0.6480
|
-0.1684
|
-0.1929
|
-0.2500
|
-0.5143
|
-0.2500
|
-0.2286
|
-0.5100
|
-0.3000
|
-0.5500
|
-0.2719
|
-0.3843
|
-0.1615
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/28/20
|
2/25/22
|
4/28/22
|
8/29/22
|
10/30/22
|
2/27/23
|
4/27/23
|
8/30/23
|
10/30/23
|
2/25/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
76.2
|
345
|
Net Cash position
1 |
887
|
756
|
391
|
900
|
279
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
0.6112
x
|
1.365
x
|
Free Cash Flow
1 |
-360
|
-349
|
-496
|
-635
|
263
|
-725
|
-181
|
ROE (net income / shareholders' equity)
|
-1.54%
|
-7.11%
|
-6.86%
|
-7.35%
|
-6.64%
|
-2.08%
|
0.04%
|
ROA (Net income/ Total Assets)
|
-0.95%
|
-4.46%
|
-4.65%
|
-5.57%
|
-3.35%
|
0.92%
|
-0.2%
|
Assets
1 |
2,366
|
3,635
|
3,581
|
4,057
|
6,011
|
-3,867
|
-355.8
|
Book Value Per Share
2 |
16.50
|
17.90
|
16.80
|
18.40
|
17.20
|
17.10
|
16.60
|
Cash Flow per Share
2 |
-1.660
|
-0.8700
|
-2.370
|
-3.390
|
-1.150
|
-1.980
|
-4.920
|
Capex
1 |
130
|
227
|
164
|
74.5
|
140
|
197
|
197
|
Capex / Sales
|
22.77%
|
36.11%
|
22.22%
|
9.3%
|
12.98%
|
8.38%
|
9.19%
|
Announcement Date
|
2/25/21
|
2/25/22
|
2/27/23
|
2/25/24
|
-
|
-
|
-
|
Last Close Price
37.5
CNY Average target price
52.38
CNY Spread / Average Target +39.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.01% | 832M | | +23.34% | 49.44B | | -6.60% | 22.64B | | +27.61% | 19.99B | | +33.48% | 17.56B | | -2.11% | 15.41B | | -17.52% | 13.53B | | -20.98% | 13.24B | | +34.45% | 12.02B | | +34.78% | 10.62B |
Other Auto, Truck & Motorcycle Parts
|