HKEX: 1958 - BAIC Motor Corporation Limited

Yield per half year: -19.03%
Dividend yield: +7.97%
Sector: Consumer Cyclical

Reporting BAIC Motor Corporation Limited

Reports

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ¥
63.46 49.83 63.1 59.93 39.15 27.83 23.2 18.76 17.68 16.83 25.32 -14.70
Выручка, млрд ¥
84.11 116.2 134.16 151.92 174.63 176.97 175.92 190.46 197.95 197.95 183.19 2.54
Чистая прибыль, млрд ¥
3.32 6.37 2.25 4.43 4.08 2.03 3.86 4.2 3.03 3.03 3.44 -5.78
EV, млрд ¥
65.65 53.66 49.15 57.92 48.4 13.39 0.1441 -1.18 33.80 -68.85
EBIT, млрд ¥
-0.9697 -2.79 0.5847 4.47 11.68 18.89 21.42 22.79 23.61 23.38 22.02 4.36
EBITDA, млрд ¥
2.95 8.26 16.61 24.74 28.57 30.23 32.67 23.75 34.34 34.34 29.91 3.75
Баланс стоимость, млрд ¥
35.01 40.16 40.84 48.42 50.4 51.09 52.58 54.5 57.01 57.01 53.12 2.50
FCF, млрд ¥
-1.69 6.89 8.13 13 25.15 14.41 4.46 12.43 15.43 15.43 14.38 -9.31
Операционный денежный поток, млрд ¥
10.37 16.65 19.5 21.73 35.95 26.01 12.9 18.65 24.25 24.25 23.55 -7.57
Операционная прибыль, млрд ¥
4.47 11.68 18.89 21.42 22.79 23.61 23.96 26.01 23.47 23.47 23.97 0.59
Операционные расходы, млрд ¥
10.81 14.56 16.61 15.58 14.7 153.37 152.45 164.26 174.48 174.48 131.85 64.02
CAPEX, млрд ¥
12.05 9.76 11.38 8.74 10.8 11.6 7.28 6.23 8.82 8.82 8.95 -3.97


Balance sheet

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
23.95 36.06 36.82 35.39 49.32 48.15 40.97 23.64 31.12 31.12 38.64 -8.80
Short Term Investments ¥
1.46 0.1748 0.0076 0.0168 32.59 35.59 24.02 13.59 0.3 0.3 21.22 -60.84
Long term investments ¥
12.65 14.07 14.59 18.45 17.06 17.93 17.38 17.08 3.56
Total Receivables ¥
4.58 29.17 20.53 23.02 22.5 24.97 15.97 14.81 15.44 15.44 18.74 -7.25
Total Current Assets ¥
52.24 84.97 78.79 81.76 98.06 95 86.64 82.45 80.89 80.89 88.61 -3.78
Чистые активы, млрд ¥
38.35 40.07 42.37 43.22 46.33 50.43 50.57 49.09 82.45 49.09 55.77 12.22
Активы, млрд ¥
127.39 168.9 167.4 172.03 193.21 193.7 180.84 173.38 168.72 168.72 181.97 -2.67
Short Term Debt ¥
0.0045 5.53 5.16 27.57 18.48 8.96 14.02 11.74 6.74 6.74 11.99 -18.27
Long Term Debt ¥
8.99 7.81 13.17 14.91 9.54 8.72 7.63 8.75 6.54 6.54 8.24 -7.27
Задолженность, млрд ¥
80.32 110.87 107.76 102.8 120.58 120.11 128.26 118.88 89.34 89.34 115.43 -5.82
Чистый долг, млрд ¥
5.22 -2.04 7.99 6.32 -0.6852 -5.18 -11.53 -25.71 -27.69 -17.85 -17.5920 28.07
Долг, млрд ¥
14.42 19.46 14.14 35.38 31.65 23.86 23.56 20.46 13.27 11.64 22.56 -15.96
Interest income ¥
3.94 3.8 0.3269 0.7489 0.1327 0.9529 0.9184 1.12 0.5258 0.7300 31.70
Расходы на обслуживание долга ¥
0.0856 1.37 1.12 0.9486 0.8528 0.8262 0.4044 0.4951 0.4951 0.7054 -12.19
Чист. проц. доходы, млрд ¥
-0.4679 -0.4479 -0.357 -0.0644 0.1001 0.0609 0.0012 0.0308 0.5763 0.0257 -186.28
Goodwill ¥
0.8075 0.8075 0.9019 0.9019 0.9019 0.9019 0.9019 0.9019 0.9019 0.9019 0.9019 0.00
Амортизация, млрд ¥
0.1535 0.1934 0.8077 2.36 3.79 4.94 5.85 7.14 7.44 9.06 6.89 12.90
Себестоимость, млрд ¥
68.83 89.97 98.66 114.91 137.15 134.83 138.27 148.13 157.88 157.88 143.25 2.86
Товарно материальные запасы ¥
9.87 14.17 16.88 18.96 19.92 20.34 21.14 26.09 23.87 23.87 22.27 3.68


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.6293 0.568 1.43 0.58 0.5236 0.3781 0.3781 0.6959 -7.82
Цена акции ао 10.18 4.13 4.42 2.87 3.35 2.07 2.28 2.41 2.58 2.58 2.54 -5.09
Число акций ао, млн 7595.34 7595.34 7875.34 8015.34 8015.34 8015.34 8015.34 8015.34 8015.34 8015.34 8015.34 0.00
FCF/акцию -0.2221 0.9067 1.03 1.62 3.14 1.8 0.5561 1.55 1.93 1.93 1.80 -9.28


Efficiency

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.48 15.85 5.52 9.15 8.1 3.97 7.34 7.84 5.44 5.44 3.83 6.54 -7.65
ROA, % 2.61 3.77 1.35 2.57 2.11 1.05 2.13 2.37 1.77 1.77 5.74 1.89 -3.45
ROIC, % 20.57 8.01 12.84 11.39 9.94 6.15 7.24 7.58 4.74 7.13 -13.77
ROS, % 1.68 2.92 2.34 1.15 2.19 2.2 1.53 1.53 1.53 1.53 6.66 1.80 -6.92
ROCE, % 1.39 9.5 20.12 31.67 30.94 31.38 32.08 44.46 0 0 14.44 34.11 7.02
Ebit margin, % 13.05 13.34 13.29 0 0 13.23 0.61
Рентаб EBITDA, % 9.82 14.3 18.44 18.8 17.31 18.46 13.5 18.03 17.35 17.35 24.37 16.93 0.05
Чистая рентаб, % 3.95 5.48 1.68 2.92 2.34 1.15 2.19 2.2 1.53 1.53 6.66 1.88 -8.15
Operation Margin, % 14.08 14.1 13.05 13.34 13.62 13.66 11.86 11.86 11.86 11.86 8.06 12.57 -2.73
Доходность FCF, % -13.98 -2.66 13.82 12.88 21.69 64.24 51.78 19.21 66.24 87.26 57.75 6.32


Coefficients

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
19.12 7.83 28.01 13.53 9.59 13.72 6.01 3.54 5.24 5.24 17.02 7.62 -11.39
P/BV
1.81 1.24 1.55 1.24 0.7767 0.5448 0.4412 0.2728 0.2002 0.2002 -213.30 0.4471 -23.75
P/S
0.7545 0.4288 0.4704 0.3945 0.2242 0.1573 0.1319 0.0781 0.0803 0.0803 1.89 0.1344 -18.56
P/FCF
7.77 4.61 1.56 1.93 5.2 1.51 1.15 1.09 1.09 1.09 294.44 2.01 -26.84
E/P
0.0357 0.0739 0.1043 0.0729 0.1663 0.2237 0.1714 0.1801 0.1801 0.1801 0.03 0.1843 1.61
EV/EBIT
0.2745 -0.3511 0 0 0 -0.0383 -213.10
EV/EBITDA
22.27 6.5 2.96 2.34 1.69 0.4429 0.0044 -0.03 8.30 1.49 -72.81
EV/S
0.6379 0.4229 0.4318 0.3186 0.0767 0.000814 -0.0062 -0.006 -0.006 -0.006 4.15 0.0119 -160.07
EV/FCF
-6.89 -31.82 7.14 7.13 3.72 0.5324 0.01 -0.0765 -0.0765 -0.0765 236.25 0.8219 -145.99
Debt/EBITDA
1.71 2.13 1.28 0.8353 0.7795 0.6262 0.339 0.339 0.339 0.339 1.78 0.4845 -15.34
Netdebt/Ebitda
0.7653 -0.0412 -0.2094 -0.4035 -0.8505 -0.8475 0 0 0 0 0.88 -0.4704 83.08
Debt/Ratio
0.111 0.2095 0.189 0.1387 0.122 0.1056 0.0787 0.069 0.069 0.069 0.37 0.0889 -10.77
Debt/Equity
0.4039 0.8809 0.7749 0.4929 0.4675 0.4004 0.2329 0.2371 1.13 1.13 -93.73 0.4936 19.31
Debt/Net Income
4.26 5.56 14.05 5.39 5.77 10.08 4.38 3.84 3.84 3.84 4.60 5.58 -7.82
PEG
-9.97 -9.97 -9.9700 0.00
Бета
-1.03 1.47 -0.4236 -0.4236 0.49 0.0055 -25.63
Индекс Альтмана
5.15 -33.67 -3.15 -0.3645 0.6117 0.5646 1.87 1.91 1.91 1.91 9.35 1.37 25.57


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
2.28 1.14 2.2 0.8015 1.52 1.36 0.7532 1.36 1.36 16.25 1.27 -2.20
Дивиденд
0.1782 0.332 0.1197 0.2158 0.1861 0.0969 0.1875 0.186 0.1426 0.1426 0.1598 -5.19
Див доход, ао, %
2.72 4.14 1.6 4.42 5.36 3.35 9.82 7.75 7.97 7.97 3.81 6.85 8.26
Дивиденды / прибыль, %
68.66 17.89 97.77 18.1 37.3 67.16 19.52 30.56 44.97 44.97 34.52 39.90 3.81
Dividend Coverage Ratio
0.1865 0.1865 0.1865 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 CAGR 5
Персонал, чел
19491 0.00