Wuxi Autowell Technology Co.,Ltd.

SSE

688516

Stock

Yield per half year: -37.76%
Dividend yield: 0%
Sector: Technology

Reporting Wuxi Autowell Technology Co.,Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥										28.22
Выручка, млрд ¥	0.4398	0.566	0.586	0.7542	1.14	2.05	3.54	6.3	9.2	9.2	4.45	51.84
Чистая прибыль, млрд ¥	-0.1052	0.0276	0.0505	0.0734	0.1554	0.3707	0.7127	1.26	1.27	1.27	0.7538	52.22
EV, млрд ¥			0.0463	0.138	5.47				14.45	14.45	5.03	320.31
EBIT, млрд ¥	-0.0877	0.0328	0.0562	0.0842	0.1669	0.4036	0.917				0.3256	74.79
EBITDA, млрд ¥		0.0453	0.0698	0.0982	0.1971	0.4474	0.8581	0.9336		0.8581	0.5069	56.90
Баланс стоимость, млрд ¥	0.124	0.3001	0.3504	0.4509	1.09	1.41	2.57	3.66	4.07	4.07	2.56	30.15
FCF, млрд ¥		-0.1531	-0.0734	0.0151	0.0308	0.1231	0.3208	0.2567	0.1023	0.1023	0.1667	27.13
Операционный денежный поток, млрд ¥	0.0385	-0.1087	-0.0674	0.0225	0.1532	0.3168	0.5777	0.7821	0.7881	0.7881	0.5236	38.76
Операционная прибыль, млрд ¥	-0.1048	0.056	0.0844	0.1175	0.271	0.4984	0.917	1.65	2.2	2.2	1.11	52.02
Операционные расходы, млрд ¥	0.5446	0.51	0.5016	0.6367	0.8728	1.55	2.62	4.65	6.99	6.99	3.34	51.60
CAPEX, млрд ¥	0.0115	0.0443	0.006	0.0074	0.1224	0.1936	0.2568	0.4704	0.6858	0.6858	0.3458	41.15

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Выручка, млрд ¥								1.14	1.04	1.48	1.72	2.06	1.96	2.45	2.5	2.28	1.53	2.14	-4.83
Чистая прибыль, млрд ¥								0.2384	0.2212	0.3013	0.3289	0.4044	0.3328	0.4363	0.3966	0.1073	0.1412	0.2828	-15.76
EV, млрд ¥													34.27	13.89		14.45	14.01	19.16	-20.04
EBIT, млрд ¥	0.0753	0.1157	0.1324	0.0801	0.1303	0.2142	0.2312	0.3412		0.2599	0.5394							0.3172	20.29
EBITDA, млрд ¥	0.0717	0.1151	0.0988	0.1506	0.1239	0.2124	0.2044	0.2694	0.2475	0.3585								0.2584	11.04
Баланс стоимость, млрд ¥								2.57	2.65	2.77	3.27	3.66	4.02	4.04	4.46	4.07	4.23	4.16	1.02
FCF, млрд ¥								0.1689	-0.0739	0.0219	0.1398	0.1364	-0.4995	0.0835	0.3059	0.2124	-0.1908	-0.0177	-17.51
Операционный денежный поток, млрд ¥		0.1225	0.1225	0.1545	0.0458	0.16	0.1413	0.2306	0.1941	0.1941	0.2276							0.1975	10.00
Операционная прибыль, млрд ¥								0.3238	0.2717	0.3681	0.4469	0.5634	0.4735	0.6729	0.6524	0.4041	0.2235	0.4853	-13.94
Операционные расходы, млрд ¥								0.8173	0.7673	1.11	1.27	1.5	1.49	1.78	1.85	1.87	1.31	1.66	-2.54
CAPEX, млрд ¥								0.0617	0.1722	0.1722	0.0879	0.1491	0.2954	0.111	0.1152	0.1643	0.1553	0.1682	-12.07

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥	0.0665	0.0879	0.0467	0.1285	0.2842	0.5488	0.7124	1.83	1.94	1.94	1.06	46.84
Short Term Investments ¥					0.4306	0.2509	0.9683	1.01	0.5513	0.5513	0.6422	5.07
Total Receivables ¥	0.1082	0.3312	0.433	0.5747	0.3743	0.3698	0.8097	1.59	2.89	2.89	1.21	50.50
Total Current Assets ¥	0.4019	0.7352	0.8799	1.32	2.8	3.85	7.66	13.76	11.6	11.6	7.93	32.88
Чистые активы, млрд ¥	0.0091	0.0276	0.0273	0.0245	0.1139	0.3047	0.5757	8.47		7.66	1.90	221.92
Активы, млрд ¥	0.4179	0.7515	0.8348	1.38	2.98	4.28	8.51	15.62	14.03	14.03	9.08	36.32
Short Term Debt ¥			0.093	0.2665	0.3401	0.4347	0.64	0.6649	1.14	1.14	0.6439	27.37
Long Term Debt ¥							0.0097	1.11	1.61	1.61	0.9099	449.56
Задолженность, млрд ¥	0.294	0.449	0.4831	0.9284	1.89	2.85	5.92	11.87	9.9	9.9	6.49	39.26
Чистый долг, млрд ¥			0.0463	0.138	0.056		-0.0627	-0.0569	0.8079	0.8079	0.1765	42.40
Долг, млрд ¥							0.6498	1.78	2.75	2.75	1.73	61.75
Interest income ¥		0.000828	0.000228	0.00028	0.000828	0.0015	0.0025	0.0069			0.0024	89.82
Расходы на обслуживание долга ¥			0.0052	0.0075	0.0107	0.0125	0.0147	0.031	0.0461	0.0461	0.0230	33.93
Чист. проц. доходы, млрд ¥	-0.000685	-0.000722	-0.0059	-0.0081	-0.0118	-0.0127	-0.0136	-0.0277		0.0069	-0.0148	27.88
Goodwill ¥						0.0204	0.0204	0.0636			0.0348	46.09
Себестоимость, млрд ¥	0.2347	0.3495	0.3864	0.5208	0.7314	1.28	2.16	4.07	6.17	6.17	2.88	53.19
Товарно материальные запасы ¥	0.2057	0.2845	0.377	0.5913	1.28	1.85	3.89	7.63	5.34	5.34	4.00	33.07

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ¥								0.7124	0.9938	0.8352	2.61	1.83	1.73	1.99	2.42	1.94	2.29	2.07	5.77
Short Term Investments ¥							0.3707	0.9683	0.5065	0.462	0.1861	1.01	0.7028	0.2201		0.5513	0.2465	0.5461	-24.58
Total Receivables ¥								1.91	0.9045	2.34	2.71	1.59	1.9	2.2	2.56	2.89	2.89	2.49	8.75
Total Current Assets ¥								7.66	8.47	9.87	12.68	13.76	13.54	12.67	12.31	11.6	11.5	12.32	-3.21
Чистые активы, млрд ¥		0.2503	0.2871	0.3047	0.3678	0.4364	0.5207	0.5757	8.47	0.836	1.13							2.31	16.76
Активы, млрд ¥								8.51	9.51	11.18	14.39	15.62	15.56	14.95	14.63	14.03	14	14.63	-2.09
Short Term Debt ¥								0.64	0.4836	0.4863	0.6283	0.5197	0.5589	0.6647	0.7271	1.14	1.28	0.8741	18.03
Long Term Debt ¥								0.0097	0.0097	0.0096	1.09	1.11	1.24	1.32	1.36	1.61	1.72	1.45	6.76
Задолженность, млрд ¥								5.92	6.82	8.37	11.03	11.87	11.44	10.78	10	9.9	9.71	10.37	-3.23
Чистый долг, млрд ¥		0.3357	0.0373							-0.3393	-0.8836	-0.2021	0.0723	0.1252	-0.3398	0.8079	0.7109	0.2753	57.96
Долг, млрд ¥										0.4959	1.72	1.63	1.8	1.98	2.08	2.75	3	2.32	10.76
Interest income ¥	0.000374	0.000436	0.000552	0.00016	0.000539	0.0015	0.0021	0.0056	0.00069	0.0041								0.0028	22.28
Расходы на обслуживание долга ¥						0.0035	0.005	0.0026	0.0032	0.0076			0.012	0.0103	0.0153	0.0085	0.0116	0.0115	-0.68
Чист. проц. доходы, млрд ¥				0.0083	-0.0026	-0.0042	-0.0155	0.0087	-0.005	-0.0043	-0.0085	-0.0099	0.0035					-0.0048	-193.11
Goodwill ¥			0.0224	0.0204	0.0204	0.0204	0.0204	0.0204	0.0204	0.0397	0.0747	0.0636						0.0438	25.54
Себестоимость, млрд ¥								0.6997	0.6587	0.9363	1.09	1.32	1.33	1.64	1.7	1.54	1.12	1.47	-3.38
Товарно материальные запасы ¥								3.89	4.65	5.99	6.89	7.63	7.94	7.34	6.51	5.34	5.1	6.45	-8.47

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.6826	0.9923	2.58	2.76	4.61	5.58	4.04		4.04	3.91	9.38
Цена акции ао			79.5	245.72	201	90.5	43.31	33.05	33.05	122.72	-33.05
Число акций ао, млн	74	74	98.67	98.67	154.47	224.89	315		315	178.34	26.13
FCF/акцию	-0.9925	0.2039	0.312	1.25	2.08	1.14	0.3246		0.3246	1.02	0.79

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					0.08	1.43	1.95	2.12	1.28	1.06	1.39	1.26	0.3405	0.4483		0.8998	-15.81
Цена акции ао	229.6	202.7	233.8	345.81	270.42	198.56	174.26	167.54	109.8						33.05	136.64	-30.14
FCF/акцию					1.09	-0.3299	0.1416	0.9027	0.4335	-1.59	0.2654	0.9729	0.6744	-0.6056		-0.0566	-17.56

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-84.83	9.2	14.42	16.29	14.26	26.33	35.82	40.28	32.9		32.9	4.48	29.92	18.20
ROA, %	-25.16	3.67	6.05	5.32	5.21	8.66	11.14	10.41	8.59		8.59	2.62	8.80	10.52
ROIC, %							30.11	36.84					33.48	10.61
ROS, %		4.88	8.62	9.74	13.58	18.11	20.14	19.93	13.84	13.84	13.84	-1.17	17.17	-5.24
ROCE, %	-70.75	10.85	15.98	18.65	15.32	28.26	34.22			0	0	0.00	22.49	16.45
Ebit margin, %				11.16	14.59	19.72	25.91			0	0		17.84	23.44
Рентаб EBITDA, %		8	11.91	13.02	17.24	21.86	24.24	23.61		9.33	9.33	7.77	19.26	-11.56
Чистая рентаб, %	-23.91	4.88	8.62	9.74	13.58	18.11	20.14	19.93	13.84		13.84	-1.17	17.12	0.38
Operation Margin, %		9.89	14.4	15.58	23.69	24.35	25.91	26.18	23.95	23.95	23.95	1.11	24.87	-0.33

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %								9.27	8.34	12.44	12.21	13.7	10.22	12.16	10.18	2.62	3.38		4.48	7.71	-19.85
ROA, %								2.8	2.33	2.91	2.57	2.7	2.13	2.86	2.68	0.7484	1.01		2.62	1.89	-13.86
ROIC, %										16.86	6.64	7.71	5.79	14.73	6.28	5.65	2.11			6.91	-18.28
ROS, %									21.29	20.38	19.1	19.6	16.94	17.78	15.84	4.71	9.21	13.84	-1.17	12.28	-4.89
ROCE, %	6.6	9.7	10.39	5.61	8.42	13.44	10.03	13.18		9.62	16.55								0.00	12.56	4.25
Ebit margin, %										17.58	31.33									24.45	33.50
Рентаб EBITDA, %		20.72	19.57	24.32	19.82	23.92	23.07	23.61	23.82	24.25								9.33	7.77	20.82	-16.56
Чистая рентаб, %								20.9	21.29	20.38	19.1	19.6	16.94	17.78	15.84	4.71	9.21		-1.17	12.90	-11.47
Operation Margin, %									26.15	24.9	25.96	27.31	24.1	27.43	26.06	17.75	14.57	23.95	1.11	21.95	-2.68

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			34.82	45.1	44.32	15.38	10.72		10.72	132.25	30.07	-20.99
P/BV			4.96	11.71	12.2	5.16	3.31		3.31	5.22	7.47	-7.77
P/S			4.73	8.17	8.92	3.06	1.48		1.48	14.22	5.27	-20.74
P/FCF						87.97	109.95	275.95	275.95	205.37	157.96	46.39
E/P						0.0253	0.0445	0.0451	0.0451	0.01	0.0383	21.25
EV/EBIT		1.64	32.74				0	0	0		17.19	346.80
EV/EBITDA	0.6629	1.41	27.72						29.23	12.74	9.93	247.10
EV/S		0.183	4.78			7.71	1.57	1.57	1.57	17.15	3.16	53.71
EV/FCF		9.15	177.57				141.31	141.31	141.31	190.99	117.33	98.24
Debt/EBITDA					0.7572	0.6655	0.6655	3.2	3.2	1.60	1.32	43.38
Netdebt/Ebitda	0.6629	1.41	0.2839		-0.073	0	0	0.9415	0.9415	-0.27	0.6451	7.27
Debt/Ratio					0.0764	0.1137	0.1957	0.1957	0.1957	0.10	0.1454	26.51
Debt/Equity					0.2527	0.4844	0.6742	2.4	2.4	0.91	0.9528	75.55
Debt/Net Income					0.9117	1.41	2.16	2.16	2.16	13.65	1.66	24.07
PEG								-4.59	-4.59		-4.5900	0.00
Бета						6.19	1.97	-0.9589	-0.9589	-0.16	2.40	-153.71
Индекс Альтмана						4.54	2.71	8.93	8.93	6.94	5.39	25.29

	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E						32.87	28.62	29.93	20.92	13.54	16.99	7.47	7.23	10.69	12.28		132.25	10.93	-6.29
P/BV						12.2	14.59	10.09	6.36	7.22	8.28	3.3	2.45	3.31	3.1		5.22	4.09	-17.84
P/S						6.59	5.98	6.13	4.22	2.7	3.26	1.38	1.26	1.48	1.52		14.22	1.78	-14.15
P/FCF																275.95	205.37	275.95	0.00
E/P																0.0451	0.01	0.0451	0.00
EV/S											17.45	5.66		6.35	9.13	1.57	17.15	8.03	-38.22
EV/FCF											-68.6	166.44		68.03	-73.42	141.31	190.99	46.75	-215.55
Debt/EBITDA								1.38								3.2	1.60	2.29	52.28
Netdebt/Ebitda	2.19	0.5636	4.13	2.92	0.3773			-0.9465								0.9415	-0.27	1.48	-25.60
Debt/Ratio								0.0444	0.1197	0.1044	0.1155	0.1326	0.1424	0.1957	0.2144	0.1957	0.10	0.1762	8.10
Debt/Equity								0.1793	0.5272	0.4448	0.4478	0.49	0.4673	0.6742	0.7096	2.4	0.91	0.9482	37.41
Debt/Net Income								1.65	5.24	4.03	5.4	4.54	5.26	25.6	21.25	2.16	13.65	11.76	-13.81
PEG																-4.59		-4.5900	0.00
Бета															-0.4163	-0.9589	-0.16	-0.6876	51.77
Индекс Альтмана															2.71	8.93	6.94	5.82	81.53

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0684	0.0271	0.0052	0.0075	0.0437	0.0686	0.2571	0.7481			0.1685		0.2250	151.06
Дивиденд					0.2759	0.4138	1.1	1.6			0		0.8474	55.18
Див доход, ао, %					0.3943	0.2897	0.8441	0.8586			0	0.18	0.5967	21.48
Дивиденды / прибыль, %	-65.05	98.23	10.35	10.28	28.1	18.51	23.51	20.48	58.77		58.77	169.50	29.87	15.90
Dividend Coverage Ratio										7.55	7.55		7.55	0.00

	2020Q3	2021Q2	2022Q2	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.003	0.2485	0.2485	0.0027	0.0037	0.0039	0.4513	0.0147	0.2782	0.0112			0.1519	23.49
Дивиденд	0.2759	0.4138	1.1				1.6									0.8474	55.18
Див доход, ао, %	0.4012	0.4763	0.472				0.9528								0.18	0.5756	24.14
Дивиденды / прибыль, %				1.25	112.32	82.48	0.8258	0.9236	1.18	103.45	3.7	259.32	7.93		169.50	75.12	46.38
Dividend Coverage Ratio														7.55		7.55	0.00

	Industry average	5 quarters average	CAGR 5

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	3 121	4 832	24.43

	CAGR 5

	CAGR 5