Stock 2207 HOTAI MOTOR CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hotai Motor Co.,Ltd.

Equities

2207

TW0002207008

Auto Vehicles, Parts & Service Retailers

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-07-04 pm EDT 		5-day change 1st Jan Change
620 TWD +0.32% Intraday chart for Hotai Motor Co.,Ltd. -0.32% -12.55%
Jun. 27 Hotai Motor Co.,Ltd. Announces the Change of Financial Officer CI
Jun. 27 Hotai Motor Co.,Ltd. Announces the Change of Accounting Officer CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 373,040 351,193 335,354 321,153 394,986 345,404 -
Enterprise Value (EV) 1 373,040 351,193 335,354 321,153 394,986 345,404 345,404
P/E ratio - - - - - - -
Yield - - - - - - -
Capitalization / Revenue 1.75 x 1.51 x 1.36 x 1.3 x 1.41 x 1.24 x 1.15 x
EV / Revenue 1.75 x 1.51 x 1.36 x 1.3 x 1.41 x 1.24 x 1.15 x
EV / EBITDA 10.3 x 8.44 x 8.78 x -379 x 10.3 x 7.24 x 6.87 x
EV / FCF -215 x -86.6 x - -5.21 x -9.13 x 183 x -
FCF Yield -0.47% -1.15% - -19.2% -11% 0.55% -
Price to Book - - - 7.69 x 5.96 x 3.58 x -
Nbr of stocks (in thousands) 557,103 557,103 557,103 557,103 557,103 557,103 -
Reference price 2 669.6 630.4 602.0 576.5 709.0 620.0 620.0
Announcement Date 3/26/20 3/24/21 3/24/22 3/16/23 3/14/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 213,745 231,813 246,917 246,482 279,477 279,322 301,551
EBITDA 1 36,144 41,635 38,186 -847.8 38,167 47,684 50,258
EBIT 1 27,198 31,963 27,433 -12,881 25,095 28,404 30,310
Operating Margin 12.72% 13.79% 11.11% -5.23% 8.98% 10.17% 10.05%
Earnings before Tax (EBT) - - - - - - -
Net income - - - - - - -
Net margin - - - - - - -
EPS - - - - - - -
Free Cash Flow 1 -1,737 -4,055 - -61,658 -43,274 1,885 -
FCF margin -0.81% -1.75% - -25.02% -15.48% 0.67% -
FCF Conversion (EBITDA) - - - - - 3.95% -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/26/20 3/24/21 3/24/22 3/16/23 3/14/24 - -
1TWD in Million
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 1 56,899 61,173 57,491 62,272 65,757 67,971 71,624 70,493 69,452 72,066 68,712 68,448 72,665 77,679 73,469
EBITDA - - - - - - - - - - - - - - -
EBIT 1 7,170 6,929 877 -12,068 -8,619 8,319 9,237 8,616 5,074 9,768 7,050 6,660 7,149 8,274 7,372
Operating Margin 12.6% 11.33% 1.53% -19.38% -13.11% 12.24% 12.9% 12.22% 7.31% 13.55% 10.26% 9.73% 9.84% 10.65% 10.03%
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - - -
EPS - - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 3/24/22 5/11/22 8/11/22 11/10/22 3/16/23 5/11/23 8/10/23 11/10/23 3/14/24 5/14/24 - - - - -
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 -1,737 -4,055 - -61,658 -43,274 1,885 -
ROE (net income / shareholders' equity) 21.8% 22.3% 21.9% -33.5% 42.3% 20.6% 18.7%
ROA (Net income/ Total Assets) 4.85% 5.07% 5.36% -5.11% 5.1% 4.4% 4.78%
Assets - - - - - - -
Book Value Per Share 2 - - - 75.00 119.0 173.0 -
Cash Flow per Share - - - - - - -
Capex 1 18,216 17,731 20,975 24,464 24,103 22,000 24,000
Capex / Sales 8.52% 7.65% 8.49% 9.93% 8.62% 7.88% 7.96%
Announcement Date 3/26/20 3/24/21 3/24/22 3/16/23 3/14/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
620 TWD
Average target price
700 TWD
Spread / Average Target
+12.90%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Auto Vehicles, Parts & Service Retailers

1st Jan change Capi.
HOTAI MOTOR CO.,LTD. Stock Hotai Motor Co.,Ltd.
-12.55% 10.6B
D'IETEREN GROUP Stock D'Ieteren Group
+16.79% 11.96B
PENSKE AUTOMOTIVE GROUP, INC. Stock Penske Automotive Group, Inc.
-10.45% 9.77B
AUTONATION, INC. Stock AutoNation, Inc.
+4.51% 6.42B
ASBURY AUTOMOTIVE GROUP, INC. Stock Asbury Automotive Group, Inc.
-0.09% 4.55B
ZHONGSHENG GROUP HOLDINGS LIMITED Stock Zhongsheng Group Holdings Limited
-42.72% 3.35B
RUSH ENTERPRISES, INC. Stock Rush Enterprises, Inc.
-18.15% 3.25B
TUHU CAR INC. Stock TUHU Car Inc.
-31.39% 2.04B
SONIC AUTOMOTIVE, INC. Stock Sonic Automotive, Inc.
-7.10% 1.82B
DOGUS OTOMOTIV SERVIS VE TICARET Stock Dogus Otomotiv Servis ve Ticaret
+3.11% 1.8B
Other Auto Vehicles, Parts & Service Retailers
  1. Stock Market
  2. Equities
  3. 2207 Stock
  4. Financials Hotai Motor Co.,Ltd.