Stock 3836 CHINA HARMONY AUTO HOLDING LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Harmony Auto Holding Limited

Equities

3836

KYG2118N1079

Auto Vehicles, Parts & Service Retailers

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:28 2024-05-24 am EDT 		5-day change 1st Jan Change
0.5 HKD -3.85% Intraday chart for China Harmony Auto Holding Limited -3.85% -13.79%
Mar. 28 China Harmony Auto Holding Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 22 China Harmony Auto Unit Sues Former Corporate Management Adviser Over Unreturned Fees MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,516 4,881 6,278 1,625 804.5 707.3 - -
Enterprise Value (EV) 1 7,145 6,403 7,279 2,546 804.5 707.3 707.3 707.3
P/E ratio 10.3 x 11.5 x 9.13 x -0.98 x -3.1 x 2.81 x 1.95 x 1.51 x
Yield 1.96% 2.14% 4.25% - - - - -
Capitalization / Revenue 0.44 x 0.33 x 0.35 x 0.1 x 0.05 x 0.04 x 0.03 x 0.03 x
EV / Revenue 0.44 x 0.33 x 0.35 x 0.1 x 0.05 x 0.04 x 0.03 x 0.03 x
EV / EBITDA 5.74 x 5.2 x 4.99 x -1.38 x 4.17 x 1.05 x 0.86 x 0.73 x
EV / FCF - - 166,405,584 x - - - - -
FCF Yield - - 0% - - - - -
Price to Book 0.73 x 0.63 x 0.77 x - - - - -
Nbr of stocks (in thousands) 1,574,663 1,571,485 1,562,971 1,533,345 1,526,005 1,526,005 - -
Reference price 2 3.503 3.106 4.017 1.060 0.5272 0.4635 0.4635 0.4635
Announcement Date 3/27/20 3/31/21 3/21/22 3/31/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,622 14,747 17,981 16,322 16,579 18,172 20,367 22,567
EBITDA 1 961.4 938.5 1,257 -1,174 193.1 676.1 824 964.9
EBIT 1 803 750 1,058 -1,382 -231.4 -23.89 105.4 225.4
Operating Margin 6.36% 5.09% 5.88% -8.47% -1.4% -0.13% 0.52% 1%
Earnings before Tax (EBT) 1 672.9 617.3 927 -1,507 -178.4 349.6 498.4 638.6
Net income 1 513.3 410.7 673.2 -1,628 -252.2 251.6 363.1 468.3
Net margin 4.07% 2.78% 3.74% -9.97% -1.52% 1.38% 1.78% 2.08%
EPS 2 0.3400 0.2700 0.4400 -1.080 -0.1700 0.1650 0.2381 0.3071
Free Cash Flow - - 37.73 - - - - -
FCF margin - - 0.21% - - - - -
FCF Conversion (EBITDA) - - 3% - - - - -
FCF Conversion (Net income) - - 5.6% - - - - -
Dividend per Share 0.0687 0.0666 0.1706 - - - - -
Announcement Date 3/27/20 3/31/21 3/21/22 3/31/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2
Net sales 1 6,730 5,755 8,992 9,374 8,607 7,940 8,382
EBITDA - - - - - - -
EBIT 1 - 366.4 - 564.9 492.6 -774 -608.3
Operating Margin - 6.37% - 6.03% 5.72% -9.75% -7.26%
Earnings before Tax (EBT) 1 - 307.6 - - 422.7 - -675.6
Net income 1 - 234.8 - - - - -712.9
Net margin - 4.08% - - - - -8.51%
EPS 2 0.1500 0.1500 0.1200 0.2530 0.1870 -0.6040 -0.4760
Dividend per Share - - - - - - -
Announcement Date 3/27/20 8/25/20 3/31/21 8/16/21 3/21/22 8/26/22 3/31/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1,628 1,523 1,001 921 - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 1.694 x 1.622 x 0.796 x -0.7842 x - - - -
Free Cash Flow - - 37.7 - - - - -
ROE (net income / shareholders' equity) 7.26% 6.71% 8.71% -23.4% -4.38% 4.42% 6.05% 7.29%
ROA (Net income/ Total Assets) 4.57% - 5.26% - - - - -
Assets 1 11,222 - 12,800 - - - - -
Book Value Per Share 4.800 4.910 5.190 - - - - -
Cash Flow per Share 0.1600 0.5400 0.5000 - - - - -
Capex 426 - 738 - - - - -
Capex / Sales 3.37% - 4.11% - - - - -
Announcement Date 3/27/20 3/31/21 3/21/22 3/31/23 3/28/24 - - -
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for China Harmony Auto Holding Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.4635 CNY
Average target price
1.194 CNY
Spread / Average Target
+157.61%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector New Car Dealers

1st Jan change Capi.
CHINA HARMONY AUTO HOLDING LIMITED Stock China Harmony Auto Holding Limited
-13.79% 97.66M
LITHIA MOTORS, INC. Stock Lithia Motors, Inc.
-22.15% 7.03B
GROUP 1 AUTOMOTIVE, INC. Stock Group 1 Automotive, Inc.
+1.10% 4.07B
BILIA AB Stock Bilia AB
+10.48% 1.28B
ALI AL-GHANIM SONS AUTOMOTIVE COMPANY K.S.C.P. Stock Ali Al-Ghanim Sons Automotive Company K.S.C.P.
+0.19% 943M
LOOKERS Stock LOOKERS
-.--% 641M
CHINA YONGDA AUTOMOBILES SERVICES HOLDINGS LIMITED Stock China Yongda Automobiles Services Holdings Limited
-30.38% 502M
FUJIAN ZHANGZHOU DEVELOPMENT CO.,LTD. Stock Fujian Zhangzhou Development Co.,LTD.
-20.00% 460M
CHINA MEIDONG AUTO HOLDINGS LIMITED Stock China MeiDong Auto Holdings Limited
-44.00% 458M
BERJAYA PHILIPPINES INC. Stock Berjaya Philippines Inc.
-18.38% 457M
New Car Dealers
  1. Stock Market
  2. Equities
  3. 3836 Stock
  4. Financials China Harmony Auto Holding Limited