ANHUI JIANGHUAI AUTOMOBILE GROUP CORP.,LTD. Financials Anhui Jianghuai Automobile Group Corp.,Ltd.
Equities
600418
CNE0000018M9
Auto & Truck Manufacturers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.28 CNY | +4.52% |
|
+18.03% | +31.76% |
| Jul. 04 | China-based EV makers hit with European Union tariffs | RE |
| Jul. 04 | EU imposes duties on China-built EVs, leaving four months for talks | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,504 | 23,155 | 38,002 | 28,676 | 35,272 | 44,466 | - | - |
| Enterprise Value (EV) 1 | 11,668 | 25,671 | 38,191 | 26,684 | 27,424 | 36,617 | 35,983 | 29,860 |
| P/E ratio | 83.7 x | 153 x | 174 x | -18.2 x | 231 x | 82.5 x | 56.8 x | 42.3 x |
| Yield | 0.34% | 0.19% | 0.16% | - | 0.13% | 0.1% | 0.35% | 0.27% |
| Capitalization / Revenue | 0.2 x | 0.54 x | 0.94 x | 0.79 x | 0.78 x | 0.93 x | 0.72 x | 0.57 x |
| EV / Revenue | 0.25 x | 0.6 x | 0.95 x | 0.73 x | 0.61 x | 0.77 x | 0.59 x | 0.38 x |
| EV / EBITDA | 5.33 x | 12.2 x | 18.9 x | 68.2 x | 14.2 x | 15.2 x | 13.4 x | 8.96 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.73 x | 1.77 x | 2.28 x | 2.1 x | 2.67 x | 3.31 x | 3.27 x | 3.11 x |
| Nbr of stocks (in thousands) | 1,893,312 | 1,893,312 | 2,184,010 | 2,184,010 | 2,184,010 | 2,184,010 | - | - |
| Reference price 2 | 5.020 | 12.23 | 17.40 | 13.13 | 16.15 | 20.36 | 20.36 | 20.36 |
| Announcement Date | 3/18/20 | 3/29/21 | 3/24/22 | 4/28/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 47,362 | 42,831 | 40,214 | 36,495 | 44,940 | 47,842 | 61,501 | 78,505 |
| EBITDA 1 | 2,189 | 2,108 | 2,016 | 391.3 | 1,937 | 2,412 | 2,692 | 3,334 |
| EBIT 1 | 231 | 126.4 | 163.9 | -1,391 | 34.78 | 714.3 | 934.8 | 1,629 |
| Operating Margin | 0.49% | 0.3% | 0.41% | -3.81% | 0.08% | 1.49% | 1.52% | 2.07% |
| Earnings before Tax (EBT) 1 | 89.37 | 134.9 | 192.1 | -1,390 | 46.25 | 480.9 | 861.3 | 1,113 |
| Net income 1 | 106 | 142.6 | 200 | -1,582 | 151.5 | 534.7 | 783.7 | 1,051 |
| Net margin | 0.22% | 0.33% | 0.5% | -4.34% | 0.34% | 1.12% | 1.27% | 1.34% |
| EPS 2 | 0.0600 | 0.0800 | 0.1000 | -0.7200 | 0.0700 | 0.2467 | 0.3584 | 0.4814 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0170 | 0.0230 | 0.0280 | - | 0.0210 | 0.0200 | 0.0707 | 0.0550 |
| Announcement Date | 3/18/20 | 3/29/21 | 3/24/22 | 4/28/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 9,488 | - | 8,011 | 9,771 | 8,951 | - | 11,668 | 11,570 | 11,019 | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | -413.9 | -45.02 | -669.2 | - | - | - | -164.6 | - | - | - | - | - | - |
| Operating Margin | - | - | -5.17% | -0.46% | -7.48% | - | - | - | -1.49% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | 146.3 | - | - | - | - | - | - | - | -160 | - | - | - | - | - | - |
| Net income 1 | - | - | - | - | - | - | - | - | -32.42 | - | 185 | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | -0.29% | - | - | - | - | - | - |
| EPS | - | - | -0.2000 | -0.0300 | -0.3600 | - | - | - | -0.0100 | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0280 | - | - | - | - | - | - | - | 0.0210 | - | - | - | - | - | - |
| Announcement Date | 3/24/22 | 5/29/22 | 8/29/22 | 10/29/22 | 4/28/23 | 7/29/23 | 10/29/23 | 10/27/23 | 4/29/24 | - | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 2,164 | 2,516 | 189 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 1,992 | 7,847 | 7,849 | 8,483 | 14,607 |
| Leverage (Debt/EBITDA) | 0.9883 x | 1.193 x | 0.0938 x | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 0.82% | 1.1% | 1.5% | -11% | 1.13% | 3.92% | 5.58% | 8.84% |
| ROA (Net income/ Total Assets) | 0.23% | 0.33% | 0.45% | - | 0.32% | 0.53% | 0.73% | 1.87% |
| Assets 1 | 45,696 | 42,956 | 44,245 | - | 46,923 | 100,483 | 107,306 | 56,180 |
| Book Value Per Share 2 | 6.840 | 6.890 | 7.620 | 6.250 | 6.060 | 6.150 | 6.230 | 6.540 |
| Cash Flow per Share 2 | 0.1200 | -0.7000 | 0.8600 | 0.7000 | 1.560 | 1.720 | 3.780 | 3.620 |
| Capex 1 | 221 | 237 | 668 | 226 | 2,060 | 2,633 | 2,842 | 3,025 |
| Capex / Sales | 0.47% | 0.55% | 1.66% | 0.62% | 4.58% | 5.5% | 4.62% | 3.85% |
| Announcement Date | 3/18/20 | 3/29/21 | 3/24/22 | 4/28/23 | 4/29/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
20.36
CNY
Average target price
20.2
CNY
Spread / Average Target
-0.79%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +26.07% | 6.12B | |
| +25.61% | 278B | |
| +1.12% | 67.38B | |
| -11.95% | 60.84B | |
| +18.05% | 57.45B | |
| +38.56% | 56.76B | |
| +17.05% | 51.87B | |
| +30.78% | 44.87B | |
| +34.89% | 43.47B | |
| +59.40% | 36.78B |
- Stock Market
- Equities
- 600418 Stock
- Financials Anhui Jianghuai Automobile Group Corp.,Ltd.
