Financials Great Wall Motor Company Limited Wiener Boerse

Equities

GRV

CNE100000338

Auto & Truck Manufacturers

Real-time Estimate Tradegate Other stock markets 02:00:40 03/07/2024 pm IST			5-day change	1st Jan Change
1.396 ^EUR	-2.01%		-4.00%	+22.81%

02/07	Great Wall Motor Sales and Production Numbers Drop in June	MT
25/06	Great Wall Motor to Gain Access to Huawei Phone-Vehicle Application's Source Code	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	69,285	2,99,036	3,65,573	2,03,945	1,76,374	1,78,223	-	-
Enterprise Value (EV) ¹	65,128	3,03,126	3,53,530	1,97,915	1,67,377	1,61,115	1,55,713	1,39,894
P/E ratio	10.5 x	38.6 x	29.9 x	9.86 x	11.2 x	9.23 x	8.16 x	7.11 x
Yield	4.86%	1.25%	1.69%	3.34%	3.26%	4.57%	4.92%	5.71%
Capitalization / Revenue	0.73 x	2.89 x	2.68 x	1.48 x	1.02 x	0.82 x	0.7 x	0.63 x
EV / Revenue	0.68 x	2.93 x	2.59 x	1.44 x	0.97 x	0.74 x	0.61 x	0.49 x
EV / EBITDA	6.94 x	28.9 x	30.1 x	14 x	11.5 x	8.83 x	7.49 x	5.99 x
EV / FCF	9.26 x	-117 x	15.5 x	-49.6 x	110 x	15.1 x	10.3 x	7.99 x
FCF Yield	10.8%	-0.86%	6.46%	-2.02%	0.91%	6.61%	9.72%	12.5%
Price to Book	0.87 x	3.58 x	3.25 x	1.12 x	1.14 x	1.24 x	1.12 x	1.01 x
Nbr of stocks (in thousands)	91,27,269	91,75,953	92,35,467	86,45,413	84,56,737	85,01,933	-	-
Reference price ²	5.148	22.39	21.84	8.973	9.216	10.94	10.94	10.94
Announcement Date	21/02/20	25/01/21	08/02/22	02/02/23	24/01/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	95,108	1,03,308	1,36,405	1,37,340	1,73,212	2,17,548	2,54,252	2,83,663
EBITDA ¹	9,391	10,503	11,727	14,128	14,518	18,242	20,795	23,374
EBIT ¹	4,777	5,752	6,369	7,967	7,201	10,142	12,083	13,787
Operating Margin	5.02%	5.57%	4.67%	5.8%	4.16%	4.66%	4.75%	4.86%
Earnings before Tax (EBT) ¹	5,101	6,227	7,482	8,807	7,824	11,236	13,016	14,931
Net income ¹	4,497	5,362	6,726	8,266	7,022	9,925	11,615	13,415
Net margin	4.73%	5.19%	4.93%	6.02%	4.05%	4.56%	4.57%	4.73%
EPS ²	0.4922	0.5800	0.7300	0.9100	0.8200	1.186	1.341	1.539
Free Cash Flow ¹	7,032	-2,599	22,843	-3,990	1,525	10,647	15,132	17,517
FCF margin	7.39%	-2.52%	16.75%	-2.9%	0.88%	4.89%	5.95%	6.18%
FCF Conversion (EBITDA)	74.88%	-	194.79%	-	10.5%	58.37%	72.77%	74.94%
FCF Conversion (Net income)	156.37%	-	339.61%	-	21.71%	107.28%	130.27%	130.58%
Dividend per Share ²	0.2500	0.2800	0.3700	0.3000	0.3000	0.4998	0.5381	0.6253
Announcement Date	21/02/20	25/01/21	08/02/22	02/02/23	24/01/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2020 S2	2021 S1	2021 Q4	2021 S2	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 Q3	2024 Q4
Net sales ¹	54,791	35,929	67,378	61,928	45,607	74,476	-	28,515	62,134	37,346	37,860	75,206	29,039	40,933	69,971	49,532	53,709	1,03,241	42,860	46,299	60,639	61,472
EBITDA	-	-	-	-	926	-	-	-	-	4,329	-	-	-	-	-	-	-	-	-	-	-	-
EBIT	2,998	-	4,591	3,859	1,090	2,510	-	585.2	1,761	2,404	-78.79	2,664	-70.66	725.6	655	4,130	1,846	5,976	3,633	-	-	-
Operating Margin	5.47%	-	6.81%	6.23%	2.39%	3.37%	-	2.05%	2.83%	6.44%	-0.21%	3.54%	-0.24%	1.77%	0.94%	8.34%	3.44%	5.79%	8.48%	-	-	-
Earnings before Tax (EBT)	3,196	-	4,909	3,936	2,044	-	-	-	5,866	2,935	5.618	2,940	62.22	1,330	1,392	4,210	2,222	6,432	3,758	-	-	-
Net income	2,980	1,146	4,216	3,529	1,781	3,197	-	3,967	5,601	2,560	105.7	2,666	174.2	1,187	1,361	3,634	2,027	5,660	3,228	-	-	-
Net margin	5.44%	3.19%	6.26%	5.7%	3.91%	4.29%	-	13.91%	9.01%	6.85%	0.28%	3.54%	0.6%	2.9%	1.95%	7.34%	3.77%	5.48%	7.53%	-	-	-
EPS	0.3260	0.1242	0.4560	0.3800	0.2000	0.3500	0.1800	-	0.6000	0.2800	0.0300	0.3100	-	0.1400	0.1600	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	21/02/20	24/07/20	25/01/21	20/07/21	08/02/22	08/02/22	22/04/22	30/08/22	30/08/22	21/10/22	02/02/23	02/02/23	21/04/23	30/08/23	30/08/23	27/10/23	24/01/24	24/01/24	24/04/24	-	-	-

¹CNY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	4,090	-	-	-	-	-	-
Net Cash position ¹	4,157	-	12,043	6,030	8,997	17,108	22,510	38,329
Leverage (Debt/EBITDA)	-	0.3894 x	-	-	-	-	-	-
Free Cash Flow ¹	7,032	-2,599	22,843	-3,990	1,525	10,647	15,132	17,517
ROE (net income / shareholders' equity)	8.45%	9.58%	11.3%	12.7%	10.6%	13.4%	14.1%	14.6%
ROA (Net income/ Total Assets)	3.99%	4.02%	4.08%	4.58%	3.63%	4.43%	4.55%	4.65%
Assets ¹	1,12,735	1,33,561	1,64,710	1,80,383	1,93,314	2,24,221	2,55,242	2,88,356
Book Value Per Share ²	5.950	6.250	6.730	8.010	8.060	8.840	9.760	10.90
Cash Flow per Share ²	1.530	0.5600	3.820	1.360	2.070	2.170	2.330	2.730
Capex ¹	6,785	7,780	12,473	15,859	16,229	13,074	11,519	11,474
Capex / Sales	7.13%	7.53%	9.14%	11.55%	9.37%	6.01%	4.53%	4.04%
Announcement Date	21/02/20	25/01/21	08/02/22	02/02/23	24/01/24	-	-	-

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

Ratings for Great Wall Motor Company Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

10.94 CNY

Average target price

13.1 CNY

Spread / Average Target

+19.74%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Auto & Truck Manufacturers

	1st Jan change	Capi.
TOYOTA MOTOR CORPORATION	+28.35%	278B
MERCEDES-BENZ GROUP AG	+4.20%	67.93B
VOLKSWAGEN AG	-4.38%	58.8B
GENERAL MOTORS COMPANY	+30.71%	53.54B
HONDA MOTOR CO., LTD.	+18.59%	51.8B
FORD MOTOR COMPANY	+5.58%	51.38B
HYUNDAI MOTOR COMPANY	+33.91%	43.24B
TATA MOTORS LIMITED	+24.94%	43.08B
MAHINDRA & MAHINDRA LIMITED	+65.77%	38.27B

Other Auto & Truck Manufacturers