Great Wall Motor Company Limited (2333)

Basic

  • Market Cap

    HK$210.37B

  • EV

    HK$215.34B

  • Shares Out

    8,456.28M

  • Revenue

    CN¥157.36B

  • Employees

    87,367

Margins

  • Gross

    18.19%

  • EBITDA

    7.08%

  • Operating

    2.89%

  • Pre-Tax

    3.56%

  • Net

    3.24%

  • FCF

    -6.85%

Returns (5Yr Avg)

  • ROA

    2.14%

  • ROE

    10.49%

  • ROCE

    7%

  • ROIC

    5.36%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$12.4

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥18.39

  • Earnings (Dil)

    CN¥0.6

  • FCF

    -CN¥1.26

  • Book Value

    CN¥7.84

Growth (CAGR)

  • Rev 3Yr

    18%

  • Rev 5Yr

    8.56%

  • Rev 10Yr

    11.19%

  • Dil EPS 3Yr

    9.84%

  • Dil EPS 5Yr

    -2.18%

  • Dil EPS 10Yr

    -3.82%

  • Rev Fwd 2Yr

    24.36%

  • EBITDA Fwd 2Yr

    6.89%

  • EPS Fwd 2Yr

    4.52%

  • EPS LT Growth Est

    -8.68%

Dividends

  • Yield

    —

  • Payout

    50.33%

  • DPS

    CN¥0.3

  • DPS Growth 3Yr

    -17.28%

  • DPS Growth 5Yr

    12.03%

  • DPS Growth 10Yr

    4.67%

  • DPS Growth Fwd 2Yr

    19.88%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

96,802.8

93,852.4

101,451.0

133,438.2

134,723.0

154,746.2

Interest And Invest. Income

1,388.7

1,031.2

—

—

—

—

Other Revenues, Total

1,038.5

1,327.0

1,856.6

2,966.4

2,617.0

2,617.0

Total Revenues

99,230.0

96,210.7

103,307.6

136,404.7

137,340.0

157,363.2

Total Revenues % Chg.

-1.9%

-3.0%

7.4%

32.0%

0.7%

8.5%

Cost of Goods Sold, Total

81,953.6

80,325.0

86,324.3

115,119.8

111,427.1

128,744.1

Gross Profit

17,276.4

15,885.7

16,983.3

21,284.9

25,912.9

28,619.1

Selling General & Admin Expenses, Total

6,007.8

5,532.7

6,337.0

8,840.3

10,337.3

11,223.6

Provision for Bad Debts

26.7

11.1

-9.0

61.3

-0.1

34.4

R&D Expenses

1,743.4

2,716.2

3,067.5

4,489.6

6,445.2

7,239.9

Other Operating Expenses

3,627.4

3,002.2

3,182.2

4,234.1

5,120.7

5,580.5

Other Operating Expenses, Total

11,405.3

11,262.2

12,577.7

17,625.3

21,903.0

24,078.2

Operating Income

5,871.1

4,623.5

4,405.7

3,659.6

4,009.9

4,540.8

Interest Expense, Total

-832.8

-495.2

-263.2

-471.6

-716.3

-923.9

Interest And Investment Income

1,377.3

365.9

1,622.4

1,894.1

1,862.1

1,888.2

Net Interest Expenses

544.5

-129.2

1,359.3

1,422.6

1,145.8

964.4

Currency Exchange Gains (Loss)

-139.6

295.7

-715.5

147.1

2,026.5

2,026.5

Other Non Operating Income (Expenses)

-62.9

-124.2

-128.7

-73.3

-39.2

-3,268.9

EBT, Excl. Unusual Items

6,213.1

4,665.8

4,920.8

5,155.9

7,143.0

4,262.8

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

-140.4

-73.3

165.2

306.4

50.3

-60.9

Gain (Loss) On Sale Of Assets

58.0

43.2

-9.2

-27.7

4.9

47.3

Asset Writedown

-74.5

-235.1

-202.2

-113.2

-81.6

-331.3

Other Unusual Items

420.8

700.0

1,352.7

2,160.7

1,689.9

1,689.9

EBT, Incl. Unusual Items

6,477.1

5,100.6

6,227.3

7,482.1

8,806.6

5,607.8

Income Tax Expense

1,229.4

569.8

864.8

757.1

553.7

506.8

Earnings From Continuing Operations

5,247.6

4,530.7

5,362.5

6,725.0

8,252.8

5,101.0

Minority Interest

-40.3

-33.9

—

1.1

13.2

-0.5

Net Income

5,207.3

4,496.9

5,362.5

6,726.1

8,266.0

5,100.5

Net Income to Common Incl Extra Items

5,207.3

4,496.9

5,362.5

6,726.1

8,266.0

5,100.5

Net Income to Common Excl. Extra Items

5,207.3

4,496.9

5,362.5

6,726.1

8,266.0

5,100.5

Total Shares Outstanding

9,127.3

9,127.3

9,176.0

9,235.7

8,639.8

8,381.5

Weighted Avg. Shares Outstanding

9,127.3

9,177.3

9,089.0

9,213.8

9,083.6

8,556.2

Weighted Avg. Shares Outstanding Dil

9,127.3

9,177.3

9,245.7

9,213.8

9,083.6

8,556.2

EPS

0.6

0.5

0.6

0.7

0.9

0.6

EPS Diluted

0.6

0.5

0.6

0.7

0.9

0.6

EBITDA

9,681.5

9,180.1

9,187.2

8,971.8

10,056.5

11,138.2