Great Wall Motor Company Limited (2333)

Basic

  • Market Cap

    HK$181.69B

  • EV

    HK$186.8B

  • Shares Out

    8,503.77M

  • Revenue

    CN¥173.41B

  • Employees

Margins

  • Gross

    4.12%

  • EBITDA

    7.61%

  • Operating

    4.12%

  • Pre-Tax

    4.47%

  • Net

    4.04%

  • FCF

Returns (5Yr Avg)

  • ROA

    1.85%

  • ROTA

    11.75%

  • ROE

    10.59%

  • ROCE

    6.05%

  • ROIC

    4.92%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$12.35

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥26.97B

  • Net Debt

    CN¥4,633.56M

  • Debt/Equity

    0.48

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    18.84%

  • Rev 5Yr

    11.81%

  • Rev 10Yr

    11.81%

  • Dil EPS 3Yr

    12.69%

  • Dil EPS 5Yr

    7.79%

  • Dil EPS 10Yr

    -0.82%

  • Rev Fwd 2Yr

    18.19%

  • EBITDA Fwd 2Yr

    6.9%

  • EPS Fwd 2Yr

    3.21%

  • EPS LT Growth Est

    -8.68%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    19.44%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Revenues

93,852.4

101,451

133,438.2

134,723

173,410

Interest And Invest. Income

1,031.2

Other Revenues, Total

1,327

1,856.6

2,966.4

2,617

Total Revenues

96,210.7

103,307.6

136,404.7

137,340

173,410

Total Revenues % Chg.

-3%

7.4%

32%

0.7%

26.3%

Cost of Goods Sold, Total

80,325

86,324.3

115,119.8

111,427.1

166,267

Gross Profit

15,885.7

16,983.3

21,284.9

25,912.9

7,143

Selling General & Admin Expenses, Total

5,532.7

6,337

8,840.3

10,337.3

Provision for Bad Debts

11.1

-9

61.3

-0.1

R&D Expenses

2,716.2

3,067.5

4,489.6

6,445.2

Other Operating Expenses

3,002.2

3,182.2

4,234.1

5,120.7

Other Operating Expenses, Total

11,262.2

12,577.7

17,625.3

21,903

Operating Income

4,623.5

4,405.7

3,659.6

4,009.9

7,143

Interest Expense, Total

-495.2

-263.2

-471.6

-716.3

Interest And Investment Income

365.9

1,622.4

1,894.1

1,862.1

Net Interest Expenses

-129.2

1,359.3

1,422.6

1,145.8

Currency Exchange Gains (Loss)

295.7

-715.5

147.1

2,026.5

Other Non Operating Income (Expenses)

-124.2

-128.7

-73.3

-39.2

617

EBT, Excl. Unusual Items

4,665.8

4,920.8

5,155.9

7,143

7,760

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

-73.3

165.2

306.4

50.3

Gain (Loss) On Sale Of Assets

43.2

-9.2

-27.7

4.9

Asset Writedown

-235.1

-202.2

-113.2

-81.6

Other Unusual Items

700

1,352.7

2,160.7

1,689.9

EBT, Incl. Unusual Items

5,100.6

6,227.3

7,482.1

8,806.6

7,760

Income Tax Expense

569.8

864.8

757.1

553.7

750

Earnings From Continuing Operations

4,530.7

5,362.5

6,725

8,252.8

7,010

Minority Interest

-33.9

1.1

13.2

-2

Net Income

4,496.9

5,362.5

6,726.1

8,266

7,008

Net Income to Common Incl Extra Items

4,496.9

5,362.5

6,726.1

8,266

7,008

Net Income to Common Excl. Extra Items

4,496.9

5,362.5

6,726.1

8,266

7,008

Total Shares Outstanding

9,127.3

9,176

9,235.7

8,639.8

8,375.9

Weighted Avg. Shares Outstanding

9,177.3

9,089

9,213.8

9,083.6

8,443.4

Weighted Avg. Shares Outstanding Dil

9,177.3

9,245.7

9,213.8

9,083.6

8,443.4

EPS

0.5

0.6

0.7

0.9

0.8

EPS Diluted

0.5

0.6

0.7

0.9

0.8

EBITDA

9,180.1

9,187.2

8,971.8

10,056.5

13,189.6