Qingling Motors Co., Ltd.

HKEX
1122
Stock
Yield per half year: 0%
Dividend yield: 0%
Sector: Industrials

Reporting Qingling Motors Co., Ltd.

Reports

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Финансовый отчет link link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2001 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ¥
6.58 5.98 6.37 5.76 5.01 3.8 4.17 3.17 1.96 1.89 3.62 -17.11
Выручка, млрд ¥
5.5 4.63 5.07 5.25 4.72 5.09 4.83 3.25 3.6 3.6 4.30 -5.27
Чистая прибыль, млрд ¥
0.4799 0.4813 0.4969 0.4538 0.3453 0.301 0.3221 -0.0146 -0.0543 -0.0543 0.1799 -169.07
EV, млрд ¥
3.89 -0.435 2.69 2.66 1.61 1.31 0.1646 -2.28 1.69 -42.81
EBIT, млрд ¥
0.4894 0.5591 0.5509 0.5617 0.5976 0.4627 0.268 -0.1923 -0.4497 -0.0444 0.0089 -162.58
EBITDA, млрд ¥
0.7763 0.6412 0.6384 0.6727 0.5462 0.3776 0.3459 -0.3352 0.0681 0.0796 0.2005 -34.06
Баланс стоимость, млрд ¥
7.57 7.66 7.76 7.81 7.76 7.67 7.74 7.45 7.4 7.4 7.60 -0.95
FCF, млрд ¥
1.38 0.7778 0.323 0.3997 0.5455 -0.3728 -0.1264 0.1348 -0.5192 -0.5192 -0.0676 -199.02
Операционный денежный поток, млрд ¥
1.48 0.8612 0.3898 0.5451 0.6921 -0.1938 0.0122 0.3007 -0.3449 -0.3449 0.0933 -187.00
Операционная прибыль, млрд ¥
0.5591 0.5509 0.5617 0.5976 0.4627 0.268 0.3472 -0.4194 -0.0444 -0.2359 0.1228 -162.58
Операционные расходы, млрд ¥
0.4688 0.3131 0.3598 0.4023 0.3858 4.82 4.57 0.3311 0.4592 3.83 2.11 3.54
CAPEX, млрд ¥
0.0978 0.0835 0.0669 0.1454 0.1466 0.179 0.1386 0.1658 0.1744 0.1744 0.1609 3.53


Balance sheet

IFRS
Reporting Annual Quarterly
2000 2001 2002 2003 2004 2005 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
2.18 2.43 4.25 4.65 1.91 1.04 1.67 0.9729 1.03 1.03 1.32 -11.62
Short Term Investments ¥
2.42 3.05 1.34 1.13 4.15 2.24 0.5991 2.92 1.49 1.49 2.28 -18.52
Long term investments ¥
0.4056 0.4211 0.854 0.4872 0.506 0.5096 0.5556 3.89
Total Receivables ¥
0.8216 2.44 2.87 2.65 2.26 2.69 0.1028 0.9627 1.06 0.2712 1.42 -14.05
Total Current Assets ¥
8.38 8.64 9.24 9.28 9.14 6.86 5.92 6.88 5.38 5.38 6.84 -10.06
Чистые активы, млрд ¥
0.7491 0.733 0.7554 0.7509 0.9217 1.04 1.09 1.21 6.88 1.21 2.23 49.49
Активы, млрд ¥
10.21 10.2 10.82 10.89 11 10.97 10.91 10.35 9.98 9.98 10.64 -1.93
Short Term Debt ¥
0.885 0.525 0.954 0.5981 0.0058 0.0294 0.0305 0.0228 0.0148 0.0165 0.0228 -10.91
Long Term Debt ¥
0.891 0.7802 0.0658 0.0379 0.0024 0.0274 0.0274 0.0274 0.0322 -16.07
Задолженность, млрд ¥
2.34 2.24 2.76 2.77 2.91 2.98 3.17 2.56 2.25 2.25 2.77 -5.01
Чистый долг, млрд ¥
-1.13 -2.18 -2.43 -4.25 -4.65 -1.82 -0.9794 -1.65 -0.9308 -0.9919 -1.2744 -11.43
Долг, млрд ¥
2.61 0.0985 0.0741 0.0247 0.0422 0.0359 0.0422 0.0551 -18.28
Interest income ¥
0.0125 0.0198 0.0188 0.0268 0.0047 0.0013 0.0027 0.0019 0.148 0.0317 99.36
Расходы на обслуживание долга ¥
0.000498 0.0016 0.0014 0.0047 0.0017 0.0017 0.0020 27.83
Чист. проц. доходы, млрд ¥
0.0305 -0.000498 -0.0016 -0.0014 0.1764 0.1463 0.1622 0.0638 -411.60
Амортизация, млрд ¥
0.2659 0.2172 0.0903 0.0767 0.0751 0.0835 0.1096 0.1076 0.1145 0.1126 0.1056 6.16
Себестоимость, млрд ¥
4.48 3.77 4.15 4.25 3.87 4.39 4.27 3.13 3.37 3.37 3.81 -2.73
Товарно материальные запасы ¥
0.7661 0.5872 0.633 0.6521 0.6315 0.8416 1.18 1.59 1.32 1.32 1.11 15.89


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.2082 0.1551 0.48 0.1588 -0.0059 -0.0219 -0.0219 0.1532 -167.60
Цена акции ао 2.49 2.02 1.9 1.54 1.58 1 0.51 0.51 0.5 0.5 0.8200 -20.56
Число акций ао, млн 2482.27 2482.27 2482.27 2482.27 2482.27 2482.27 2482.27 2482.27 2482.27 2482.27 2482.27 0.00
FCF/акцию 0.5578 0.3133 0.1301 0.161 0.2198 -0.1502 -0.0509 0.0543 -0.2092 -0.2092 -0.0272 -199.02


Efficiency

IFRS
Reporting Annual Quarterly
2001 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 6.34 6.28 6.41 5.81 4.45 3.93 4.16 -0.1919 -0.7309 -0.7309 8.36 2.32 -169.68
ROA, % 4.7 4.72 4.59 4.17 3.14 2.74 2.95 -0.1371 -0.5338 -0.5338 3.62 1.63 -170.16
ROIC, % 5.93 9.46 7.11 7.66 7.54 6.61
ROS, % 9.79 8.64 7.31 5.91 6.67 -0.4487 -1.51 -1.51 -1.51 -1.51 8.62 0.3383 -174.30
ROCE, % 6.92 6.97 7.36 5.73 3.36 -2.48 -5.75 -0.5725 0 0 0.00 0.0575 -163.08
Ebit margin, % 4.09 -0.9641 -4.54 -13.85 -1.24 0 0 -3.3008 -178.77
Рентаб EBITDA, % 13.84 12.58 12.81 11.56 7.42 7.16 -10.32 1.89 2.21 2.21 18.38 1.67 -21.51
Чистая рентаб, % 8.72 10.39 9.79 8.64 7.31 5.91 6.67 -0.4487 -1.51 -1.51 8.62 3.59 -172.95
Operation Margin, % 11.07 11.38 9.8 5.27 7.19 -12.91 -1.24 -6.56 -6.56 -6.56 10.84 -4.0160 -198.18
Доходность FCF, % 5.68 21.03 13 5.07 6.94 10.88 -9.81 -3.03 4.13 -26.5 -4.8660 -219.49


Coefficients

IFRS
Reporting Annual Quarterly
2001 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
13.72 12.43 12.81 12.7 14.52 12.63 12.94 -217.72 -36.1 8.85 11.08 -42.7460 -219.98
P/BV
0.8691 0.7813 0.8207 0.7375 0.6457 0.4958 0.5385 0.2872 0.1495 0.1495 0.89 0.4233 -25.37
P/S
1.2 1.29 1.25 1.1 1.06 0.7468 0.8633 0.6884 0.3216 0.3216 0.91 0.7360 -21.22
P/FCF
19.71 14.42 9.19 -10.19 -32.98 24.22 -3.77 -3.64 -3.64 -3.64 -24.07 -3.9620 -35.65
E/P
0.078 0.0787 0.0689 0.0792 0.0773 -0.0046 -0.0277 -0.0287 -0.0287 -0.0287 0.10 -0.0025 -182.02
EV/EBIT
12.49 -45.75 -7.36 -2.9 -3.7 0 0 0 -9.4440 -178.40
EV/EBITDA
6.46 -0.5679 4.41 5.92 -14.45 -3.89 2.42 -28.61 9.48 -1.1180 -11.31
EV/S
1.17 0.5113 0.4411 0.3341 0.4019 0.0458 -0.6339 -0.6339 -0.6339 1.32 -0.0972 -213.67
EV/FCF
4.23 4.24 -6.02 -12.76 9.68 -0.317 4.39 4.39 4.39 -20.64 1.08 -180.78
Debt/EBITDA
4.33 0.1617 0.1652 -0.2216 -0.1258 0.5262 0.5302 0.5302 0.5302 2.82 0.2478 -219.06
Netdebt/Ebitda
-6.66 -6.92 -3.33 -2.59 14.77 2.78 -14.56 0 0 0 1.22 -0.5860 34.32
Debt/Ratio
0.2865 0.008 0.0057 0.0023 0.0041 0.0036 0.0042 0.0042 0.0042 0.20 0.0037 12.80
Debt/Equity
0.5005 0.0114 0.0081 0.0032 0.0057 0.0048 0.0347 0.2904 0.2904 2.17 0.0678 146.36
Debt/Net Income
9.92 0.2558 0.2072 0.0768 -2.89 -0.6608 -0.7776 -0.7776 -0.7776 -11.80 -1.0058 -258.88
PEG
319.48 319.48 319.48 0.00
Бета
4.19 0.3143 0.1767 0.1767 0.39 1.56 -65.19
Индекс Альтмана
1.42 1.25 1.33 1.28 0.8808 0.3975 0.7754 0.7603 0.6713 0.6713 2.81 0.6971 -5.29


Dividends

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.3227 0.3972 0.3972 0.3972 0.3972 0.3972 0.3972 0.2482 0.2731 0.7685 0.3426 -7.22
Дивиденд
0.1634 0.203 0.1895 0.1826 0.1968 0.182 0.1741 0.121 0.1292 0 0.1606 -8.07
Див доход, ао, %
6.93 7.65 7.86 7.12 8.48 9.02 11.37 7.21 18.96 0 6.86 11.01 17.46
Дивиденды / прибыль, %
66.78 72.59 82.76 82.52 79.92 87.52 115.02 131.95 77.07 -1873.41 56.91 -292.3700 -284.55
Dividend Coverage Ratio
-0.0706 -0.0706 -0.0706 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
2 846 2 856 0.18