Aotecar New Energy Technology Co., Ltd.

SZSE

002239

Stock

Yield per half year: -16.3%
Dividend yield: 0%
Sector: Consumer Cyclical

Reporting Aotecar New Energy Technology Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥											8.37
Выручка, млрд ¥		2.48	5.23	5.18	4.09	3.21	3.73	5.14	6.23	6.85	6.27	5.03	16.37
Чистая прибыль, млрд ¥		0.2233	0.4461	0.367	0.0398	0.102	-0.2962	-0.1339	0.089	0.0732	0.1889	-0.0332	-6.42
EV, млрд ¥											7.86
EBIT, млрд ¥		0.2225	0.7521	0.3742	0.0832	-0.1114	-0.274	0.0098				0.0164	-51.74
EBITDA, млрд ¥				0.6445	0.3464	0.3479	-0.0701	0.1894	0.4838		0.485	0.2595	6.91
Баланс стоимость, млрд ¥	0.6304	3.83	4.89	5.19	5.18	5.29	4.96	5.25	5.52	5.55		5.31	0.96
FCF, млрд ¥				0.2144	-0.2415	-0.1566	0.0647	-0.1312	0.0636	-0.2487		-0.0816	9.69
Операционный денежный поток, млрд ¥	0.0524	0.1461	0.5076	0.52	0.3062	0.1409	0.2832	0.2575	0.3589	0.0625		0.2206	-15.00
Операционная прибыль, млрд ¥	0.003	0.2225	0.5129	0.4093	0.4221	-0.0224	-0.0842	0.0111	0.2596	0.2167		0.0762	-257.44
Операционные расходы, млрд ¥		2.26	4.72	4.77	3.67	3.23	3.81	5.13	5.97	6.64		4.96	15.50
CAPEX, млрд ¥	0.0134	0.0434	0.2988	0.3056	0.5477	0.2974	0.2185	0.3887	0.2952	0.3112		0.3022	0.91

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Выручка, млрд ¥				1.28	1.35	1.36	1.5	1.68	1.69	1.4	1.65	1.92	1.88	1.71	2.15
Чистая прибыль, млрд ¥				-0.0174	-0.1619	-0.0647	0.0383	0.0414	0.0741	0.0351	0.0075	0.0205	0.0101	0.0295	-32.87
EBIT, млрд ¥	-0.2057	0.0173	0.029	-0.000717	-0.0359	-0.0342	0.0363	0.0659			-0.0178	0.0869		0.0274	-220.50
EBITDA, млрд ¥		0.0353	0.0388	-0.0012	-0.1345	-0.0402	0.0693	0.0748	0.1219	0.0573	0.0541			0.0755	-4.83
Баланс стоимость, млрд ¥				5.42	5.25	5.18	5.38	5.39	5.52	5.55	5.58	5.59	5.55	5.56	0.11
FCF, млрд ¥				-0.1054	0.1479	0.1926	-0.1861	-0.0322	0.0893	0.0216	0.0383	-0.1561	-0.1525	-0.0319	-211.30
Операционный денежный поток, млрд ¥			-0.0358	-0.0652	0.3289	0.2586	-0.1288	0.0515	0.1775	0.1256	0.1256	-0.0578		0.0845	-202.33
Операционная прибыль, млрд ¥				-0.0086	-0.0357	-0.0342	0.065	0.0402	0.1887	0.0419	0.0215	0.0504	0.1029	0.0811	-11.42
Операционные расходы, млрд ¥				1.29	1.38	1.39	1.43	1.64	1.5	1.36	1.63	1.87	1.78	1.63	3.48
CAPEX, млрд ¥				0.0402	0.181	0.066	0.0574	0.0837	0.0873	0.0873	0.0873	0.0984	0.0585	0.0838	-7.69

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥				0.5964	0.8617	0.9235	0.7052	0.6607	0.8999	1.1	1.63	2.02	2.28	1.26	25.05
Short Term Investments ¥						0.002		0.0304	0.000672	0.3797	0.6485	0.2075		0.2534	46.83
Long term investments ¥				0.1265	0.1568	0.1986	0.193							0.1687	11.14
Total Receivables ¥			0.1154	1.77	2.39	2.26	2.05	1.69	1.09	2.29	1.87	2.33		1.85	6.63
Total Current Assets ¥				3.16	4.27	4.39	3.9	3.57	3.95	5.54	7.35	7.77		5.64	16.83
Чистые активы, млрд ¥	0.1479	0.2254	0.1264	0.9429	1.3	1.42	1.43	1.61	1.53	1.68				1.53	3.42
Активы, млрд ¥			0.717	6.7	8.34	8.66	8.36	8.19	8.41	10.12	12.15	12.79		10.33	9.32
Short Term Debt ¥				0.0602	0.5013	0.5344	0.358	0.4315						0.3771	48.28
Long Term Debt ¥				0.4682	0.3464	0.2426	0.1642	0.0259	0.0892	0.0202	0.0607	0.0709		0.0534	22.31
Задолженность, млрд ¥			0.0867	2.85	3.44	3.47	3.17	2.89	3.44	4.87	6.51	7.12		4.97	19.76
Чистый долг, млрд ¥										0.338				0.3380	0.00
Долг, млрд ¥				0.5284	0.8477	0.777	0.5221	0.4574					1.77	0.6265	-2.84
Interest income ¥					0.011	0.0151	0.0149	0.0107	0.0217	0.0084	0.0402	0.05		0.0262	36.12
Расходы на обслуживание долга ¥							0.0407	0.0273	0.0322	0.039	0.0589	0.0901		0.0495	26.97
Чист. проц. доходы, млрд ¥					-0.0428	-0.0311	-0.0291	-0.0284	-0.0281	-0.0428	-0.0435	-0.0442		-0.0374	9.25
Goodwill ¥				1.91	1.93	1.94	1.86	1.72	1.7	1.7	1.7	1.69		1.70	-0.35
Себестоимость, млрд ¥			0.3678	1.86	4	4.07	3.31	2.67	3.21	4.5	5.28	5.91		4.31	17.22
Товарно материальные запасы ¥			0.049	0.686	0.8816	1.07	1.04	1.07	1.09	1.63	1.96	2.14		1.58	14.87

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥											1.44	1.1	1.38	1.48	1.75	1.63	1.69	1.91	2.01	2.02	1.85	4.38
Short Term Investments ¥											0.0038	0.3797	0.3687	0.4974	0.5847	0.6485	0.5838	0.5126	0.3007	0.2075	0.4506	-20.38
Long term investments ¥	0.1999	0.2027	0.193	0.2024	0.1902	0.1949															0.1966	-0.78
Total Receivables ¥											2.28	2.29	2.22	2.36	2.23	1.87	1.66	2.47	2.71	2.33	2.21	4.50
Total Current Assets ¥											5.45	5.54	5.84	6.1	6.38	7.35	7.31	7.33	7.59	7.77	7.47	1.12
Чистые активы, млрд ¥								1.53	1.63	1.64	1.66	1.68	1.67	1.73	1.76			1.68	1.73		1.71	0.71
Активы, млрд ¥											10.04	10.12	10.47	10.71	11.06	12.15	12.16	12.24	12.57	12.79	12.38	1.03
Short Term Debt ¥	0.1205	0.1211	0.1105	0.3013	0.316	0.367	0.4315														0.3053	31.32
Long Term Debt ¥											0.0932	0.0202	0.0128	0.0225	0.0347	0.0607	0.1782	0.1685	0.0836	0.0709	0.1124	3.16
Задолженность, млрд ¥											4.62	4.87	5.27	5.23	5.57	6.51	6.49	6.54	6.86	7.12	6.70	1.81
Чистый долг, млрд ¥												0.338	0.2179	0.0732							0.2097	-39.95
Долг, млрд ¥	0.3212	0.2728	0.2679	0.392	0.4078	0.4693	0.4574														0.3989	11.29
Interest income ¥											0.0055	0.006	0.0042	0.0069	0.000957	0.0522	0.003	0.0253	0.0506	0.0784	0.0419	8.47
Расходы на обслуживание долга ¥											0.0101	0.0098	0.0099	0.0114	0.0215	0.0192	0.0094	0.0316	0.0272	0.0219	0.0219	2.67
Чист. проц. доходы, млрд ¥											0.0024	-0.0289	-0.014	-0.0038	0.0035	-0.0322	-0.0118	-0.0156	-0.000682	-0.0161	-0.0153	-12.94
Goodwill ¥											1.7	1.7	1.7	1.7	1.7	1.7	1.7	1.69	1.69	1.69	1.69	-0.12
Себестоимость, млрд ¥											1.14	1.18	1.23	1.27	1.46	1.33	1.19	1.44	1.68	1.59	1.45	3.64
Товарно материальные запасы ¥											1.61	1.63	1.68	1.64	1.71	1.96	2.07	2.2	2.31	2.14	2.14	1.77

Share

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.0089	0.0088	0.0085	0.0458	0.0098	0.0924	0.1465	0.0799	0.01							0.06	0.0677	0.40
Цена акции ао							15.69	4.04	2	1.78	4.88	3.65	2.5	3.25	2.31	2.31	3.32	-13.89

	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS	-0.0015	0.0066	0.0074	-0.0054		-0.02	0.0118	0.0128		0.0108	0.0023	0.0063		0.0088	-11.80
Цена акции ао				3.98	3.71	3.31	2.63	2.98	2.55	2.8	2.58	2.62	3	2.71	3.30

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	5.84	9.12	7.07	0.7689	1.93	-5.97	-2.55	1.61	1.32			3.88	8.59	-0.7320	-7.32
ROA, %	3.34	5.35	4.24	0.4762	1.25	-3.52	-1.32	0.7329	0.5728			1.36	4.35	-0.4569	-14.45
ROIC, %	6.02	8.72	8.09	2.21	2.28									5.46	-17.65
ROS, %			7.08	0.973	3.18	-7.95	-2.61	1.43	1.07	3.01	3.01	3.01	-1.21	1.18	-202.89
ROCE, %	5.79	15.36	7.21	1.61	-2.1	-5.52	0.1868				0	0	0.00	0.2774	-51.84
Ebit margin, %											0	0
Рентаб EBITDA, %			12.43	8.47	10.84	-1.88	3.69	7.77			7.74	7.74	15.89	5.63	-6.51
Чистая рентаб, %	8.99	8.53	7.08	0.973	3.18	-7.95	-2.61	1.43	1.07			3.01	-1.21	-0.9760	-19.57
Operation Margin, %			7.9	10.32	-0.699	-2.26	0.2153	4.17	3.16	0	0	0	0.00	0.9173	-235.22

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %											-0.3212	-3.09	-1.25	0.7112	0.768	1.34	0.632	0.1348	0.3662	0.1829		8.59	0.5312	-32.85
ROA, %											-0.1732	-1.6	-0.6186	0.3574	0.374	0.6098	0.2886	0.0615	0.1629	0.0793		4.35	0.2404	-33.50
ROIC, %	3.61	3.45	-6.9	0.2847	0.3969	0.1546	1.47																-0.9188	-173.40
ROS, %												-12.01	-4.76	2.55	2.46	4.39	2.51	0.4566	1.06	0.5401	3.01	-1.21	1.52	3.70
ROCE, %								-4.14	0.3204	0.5353	-0.0132	-0.6819	-0.6583	0.6624	1.2			-0.3121	1.52			0.00	0.4824	-218.22
Рентаб EBITDA, %										2.74	-0.0921	-9.98	-2.96	4.63	4.45	7.22	4.09	3.28			7.74	15.89	5.36	11.71
Чистая рентаб, %											-1.36	-12.01	-4.76	2.55	2.46	4.39	2.51	0.4566	1.06	0.5401		-1.21	1.79	-34.23
Operation Margin, %											-0.674	-2.65	-2.52	4.33	2.39	11.17	2.99	1.3	2.62	5.48		0.00	4.71	-13.27

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2021	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E										42.3	62.81
P/BV										1.51	3.93
P/S										1.22	3.03
P/FCF							0	0	0	0	0.00
E/P							0.0226	0.0226	0.0226	0.0226	0.02	0.0226	0.00
EV/EBIT								0	0	0
EV/EBITDA										24.31	27.16
EV/S							1.25	1.25	1.25	1.25	3.02	1.25	0.00
EV/FCF								0	0	0	0.00
Debt/EBITDA			1.21	1.51	1.31		3.65	3.65	3.65	3.65	4.39	2.75	19.31
Netdebt/Ebitda						1.78	0	0	0	0	0.00	1.78	0.00
Debt/Ratio	0.0789	0.1017	0.0897	0.0625	0.0558		0	0	0	0	0.00	0.0777	-6.69
Debt/Equity	0.1381	0.1734	0.1498	0.1009	0.0864		0	0	0	0	0.00	0.1297	-8.95
Debt/Net Income	2.37	1.9	2.12	13.12	4.48		9.37	9.37	9.37	9.37	28.58	9.14	-6.51
PEG									-1512.55	-1512.55		-1512.5500	0.00
Бета							0	-0.2041	0	0	0.00	-0.2041	0.00
Индекс Альтмана							0	0	0	0	0.00

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2021Q4	2022Q1	2022Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
E/P												0.0226	0.02	0.0226	0.00
EV/S												1.25	3.02	1.25	0.00
Debt/EBITDA												3.65	4.39	3.65	0.00
Netdebt/Ebitda								-2.51	-5.42	1.06			0.00	-2.2900	-175.03
Debt/Ratio	0.0364	0.0319	0.032	0.0474	0.05	0.0566	0.0558						0.00	0.0484	11.76
Debt/Equity	0.0598	0.049	0.0517	0.0755	0.0784	0.0901	0.0864						0.00	0.0764	10.82
Debt/Net Income	2.15	1.42	-0.6923	62.93	25.38	229.51	5.89					9.37	28.58	66.62	-31.68
PEG												-1512.55		-1512.5500	0.00
Бета											0	0	0.00
Индекс Альтмана											0	0	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд						0.006	0.0388	0.0539	0.1153	0.0861	0.0292	0.0438	0.0331	0.0585	0.0441			0.0417	8.60
Дивиденд	0.0113	0.0085	0.0034	0.0034	0.0034	0.0051	0.0036		0.0214	0.015		0.004						0.0098	-4.74
Див доход, ао, %	0.1107	0.0729	0.0364	0.0393	0.0313	0.0609	0.0238		0.2526	0.4666		0.0942					2.14	0.1796	9.12
Дивиденды / прибыль, %							17.36	12.09	31.41	216.28	28.58	-14.8	-24.73	65.72	60.27	0	47.92	23.01	16.09

	2009Q2	2010Q2	2011Q2	2012Q2	2013Q2	2014Q3	2015Q4	2017Q2	2018Q2	2020Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд											0.0068	0.006	0.0081	0.0265	0.0109	0.0131	0.0172	0.0407	0.0296	0.0433		0.0288	27.01
Дивиденд	0.0113	0.0085	0.0034	0.0034	0.0034	0.0051	0.0036	0.0214	0.015	0.004												0.0098	-4.74
Див доход, ао, %	0.0957	0.0721	0.0376	0.0379	0.0324	0.0818	0.0195	0.1902	0.4132	0.1117											2.14	0.1633	6.43
Дивиденды / прибыль, %											-39.14	-3.68	-12.46	69.27	26.23	17.64	49.04	540.71	144.4	427.28	47.92	235.81	89.17

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	7 320	7 320	0.00

	CAGR 5

	CAGR 5