Stock 6878 DIFFER GROUP AUTO LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Differ Group Auto Limited

Equities

6878

KYG2760V1187

Consumer Lending

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:03 2024-03-28 am EDT 		5-day change 1st Jan Change
0.113 HKD +1.80% Intraday chart for Differ Group Auto Limited -.--% -76.46%
Mar. 28 Differ Group Auto Limited Announces Delay in Publication of 2023 Annual Results Announcement CI
Mar. 22 Differ Group Auto Limited Provides Preliminary Unaudited Consolidated Group Earnings Guidance for the Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2,152 2,317 2,417 4,550 14,390 9,422
Enterprise Value (EV) 1 2,749 2,843 3,853 5,493 15,328 10,759
P/E ratio 13.4 x 7.86 x 7.14 x 12.1 x 32.7 x -52.3 x
Yield - - - 0.67% 0.2% -
Capitalization / Revenue 8.82 x 2.83 x 1.07 x 0.75 x 11.4 x 9.55 x
EV / Revenue 11.3 x 3.48 x 1.71 x 0.91 x 12.2 x 10.9 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 1.79 x 1.44 x 1.52 x 1.97 x 5.29 x 3.73 x
Nbr of stocks (in thousands) 423,601 533,039 636,339 720,839 720,839 720,839
Reference price 2 5.081 4.347 3.798 6.312 19.96 13.07
Announcement Date 4/19/18 4/23/19 4/27/20 4/26/21 4/20/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 243.9 817.3 2,256 6,067 1,260 986.4
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 216 407.4 435.1 502.8 624.6 -129.8
Net income 1 160.2 264.2 335.5 356.1 440.8 -180.2
Net margin 65.68% 32.33% 14.87% 5.87% 34.99% -18.27%
EPS 2 0.3782 0.5530 0.5320 0.5230 0.6110 -0.2500
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - 0.0421 0.0407 -
Announcement Date 4/19/18 4/23/19 4/27/20 4/26/21 4/20/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2019 S2 2020 S1 2020 S2 2021 S1 2022 S1 2022 S2
Net sales 1 188.9 733.4 2,746 3,344 291.8 263 339.4
EBITDA 204.5 292.3 104.2 507.3 126.5 151.9 -
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) - - - - - - -
Net income - - - - - - -
Net margin - - - - - - -
EPS - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 8/28/19 3/31/20 8/26/20 3/29/21 8/26/21 8/16/22 3/31/23
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 597 526 1,436 943 938 1,337
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 14.6% 19.9% 20.7% 17.9% 17.3% -6.88%
ROA (Net income/ Total Assets) 8.94% 8.03% 5.84% 5.02% 5.32% -2.11%
Assets 1 1,793 3,291 5,744 7,099 8,280 8,560
Book Value Per Share 2 2.840 3.020 2.490 3.200 3.780 3.500
Cash Flow per Share 2 0.0800 0.1600 0.2200 0.1200 0.1400 0.0400
Capex 1 4.69 13.3 136 20.8 161 156
Capex / Sales 1.92% 1.63% 6.03% 0.34% 12.75% 15.77%
Announcement Date 4/19/18 4/23/19 4/27/20 4/26/21 4/20/22 4/27/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Consumer Lending

1st Jan change Capi.
DIFFER GROUP AUTO LIMITED Stock Differ Group Auto Limited
-76.46% 13.56M
BAJAJ FINANCE LIMITED Stock Bajaj Finance Limited
-8.14% 49.88B
BAJAJ FINSERV LTD. Stock Bajaj Finserv Ltd.
-5.25% 30.53B
JIO FINANCIAL SERVICES LIMITED Stock Jio Financial Services Limited
+63.88% 29.08B
ORIX CORPORATION Stock ORIX Corporation
+20.03% 23.38B
SYNCHRONY FINANCIAL Stock Synchrony Financial
+16.97% 17.94B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED Stock Cholamandalam Investment and Finance Company Limited
-6.99% 11.81B
SHRIRAM FINANCE LIMITED Stock Shriram Finance Limited
+21.92% 11.27B
SOFI TECHNOLOGIES, INC. Stock SoFi Technologies, Inc.
-20.90% 8.31B
MUTHOOT FINANCE LIMITED Stock Muthoot Finance Limited
+14.34% 8.13B
Other Consumer Lending
  1. Stock Market
  2. Equities
  3. 6878 Stock
  4. Financials Differ Group Auto Limited