Stock 603766 LONCIN MOTOR CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Loncin Motor Co., Ltd.

Equities

603766

CNE100001JP2

Auto & Truck Manufacturers

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-06-06 pm EDT 		5-day change 1st Jan Change
7.09 CNY +0.28% Intraday chart for Loncin Motor Co., Ltd. -1.53% +37.40%
Apr. 26 Loncin Motor Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 An unknown buyer agreed to acquire an unknown majority stake in C.M.D. Costruzioni Motori Diesel S.p.A. from Loncin Motor Co., Ltd. (SHSE : 603766). CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 8,399 7,660 7,187 11,315 9,980 10,596
Enterprise Value (EV) 1 6,961 6,190 5,449 8,875 6,527 5,341
P/E ratio 9.3 x 12.4 x 14 x 29 x 18.7 x 18.4 x
Yield 0.17% 2.68% 2.29% 1.09% 1.65% 1.94%
Capitalization / Revenue 0.75 x 0.72 x 0.69 x 0.87 x 0.8 x 0.81 x
EV / Revenue 0.62 x 0.58 x 0.52 x 0.68 x 0.53 x 0.41 x
EV / EBITDA 4.92 x 4.71 x 4.5 x 9.17 x 5.89 x 4.06 x
EV / FCF 44.1 x -36.2 x -14.8 x 16 x 11.2 x 4.17 x
FCF Yield 2.27% -2.76% -6.78% 6.25% 8.92% 24%
Price to Book 1.31 x 1.11 x 0.99 x 1.53 x 1.28 x 1.28 x
Nbr of stocks (in thousands) 2,053,542 2,053,542 2,053,542 2,053,542 2,053,542 2,053,542
Reference price 2 4.090 3.730 3.500 5.510 4.860 5.160
Announcement Date 4/2/19 4/27/20 4/23/21 4/29/22 4/23/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 11,204 10,650 10,437 13,058 12,410 13,066
EBITDA 1 1,416 1,314 1,212 968.2 1,108 1,317
EBIT 1 1,094 914.6 741.7 544 643.2 901.4
Operating Margin 9.76% 8.59% 7.11% 4.17% 5.18% 6.9%
Earnings before Tax (EBT) 1 1,151 750.6 595.8 490.5 587.1 558.5
Net income 1 919.3 622.8 518 384.8 527.3 583.4
Net margin 8.21% 5.85% 4.96% 2.95% 4.25% 4.47%
EPS 2 0.4400 0.3000 0.2500 0.1900 0.2600 0.2800
Free Cash Flow 1 157.7 -170.9 -369.2 554.7 582.3 1,279
FCF margin 1.41% -1.6% -3.54% 4.25% 4.69% 9.79%
FCF Conversion (EBITDA) 11.14% - - 57.3% 52.54% 97.16%
FCF Conversion (Net income) 17.16% - - 144.16% 110.43% 219.28%
Dividend per Share 2 0.007000 0.1000 0.0800 0.0600 0.0800 0.1000
Announcement Date 4/2/19 4/27/20 4/23/21 4/29/22 4/23/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,438 1,470 1,739 2,440 3,453 5,255
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 158 -171 -369 555 582 1,279
ROE (net income / shareholders' equity) 14% 8.27% 6.69% 4.8% 6.13% 5.73%
ROA (Net income/ Total Assets) 5.85% 4.55% 3.53% 2.58% 3.12% 4.25%
Assets 1 15,712 13,683 14,696 14,908 16,924 13,737
Book Value Per Share 2 3.120 3.370 3.520 3.610 3.800 4.020
Cash Flow per Share 2 1.000 1.070 1.230 1.300 1.690 2.700
Capex 1 738 567 502 684 577 536
Capex / Sales 6.59% 5.32% 4.81% 5.24% 4.65% 4.1%
Announcement Date 4/2/19 4/27/20 4/23/21 4/29/22 4/23/23 4/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Motorcycles & Scooters

1st Jan change Capi.
LONCIN MOTOR CO., LTD. Stock Loncin Motor Co., Ltd.
+37.40% 2.01B
BAJAJ AUTO LIMITED Stock Bajaj Auto Limited
+43.19% 32.53B
EICHER MOTORS LIMITED Stock Eicher Motors Limited
+14.79% 15.68B
TVS MOTOR COMPANY LIMITED Stock TVS Motor Company Limited
+20.48% 13.86B
HERO MOTOCORP LTD Stock Hero Motocorp Ltd
+39.86% 13.69B
YAMAHA MOTOR CO., LTD. Stock Yamaha Motor Co., Ltd.
+20.76% 9.38B
YADEA GROUP HOLDINGS LTD. Stock Yadea Group Holdings Ltd.
-11.52% 4.77B
HARLEY-DAVIDSON, INC. Stock Harley-Davidson, Inc.
-10.08% 4.6B
SANYANG MOTOR CO., LTD. Stock Sanyang Motor Co., Ltd.
+7.42% 1.88B
PIERER MOBILITY AG Stock PIERER Mobility AG
-28.17% 1.3B
Motorcycles & Scooters
  1. Stock Market
  2. Equities
  3. 603766 Stock
  4. Financials Loncin Motor Co., Ltd.