ANHUI JIANGHUAI AUTOMOBILE GROUP CORP.,LTD. Financials Anhui Jianghuai Automobile Group Corp.,Ltd.
Equities
600418
CNE0000018M9
Auto & Truck Manufacturers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.84 CNY | +3.13% |
|
-4.46% | -1.92% |
| 06-13 | JAC Motors' Production, Sales Decline in May | MT |
| 06-12 | China-based EV makers hit with European Union tariffs | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,504 | 23,155 | 38,002 | 28,676 | 35,272 | 34,595 | - | - |
| Enterprise Value (EV) 1 | 11,668 | 25,671 | 38,191 | 26,684 | 27,424 | 26,745 | 26,111 | 19,988 |
| P/E ratio | 83.7 x | 153 x | 174 x | -18.2 x | 231 x | 88 x | 51.4 x | 41.9 x |
| Yield | 0.34% | 0.19% | 0.16% | - | 0.13% | 0.13% | 0.45% | 0.35% |
| Capitalization / Revenue | 0.2 x | 0.54 x | 0.94 x | 0.79 x | 0.78 x | 0.72 x | 0.56 x | 0.45 x |
| EV / Revenue | 0.25 x | 0.6 x | 0.95 x | 0.73 x | 0.61 x | 0.56 x | 0.42 x | 0.26 x |
| EV / EBITDA | 5.33 x | 12.2 x | 18.9 x | 68.2 x | 14.2 x | 11.3 x | 9.62 x | 5.98 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.73 x | 1.77 x | 2.28 x | 2.1 x | 2.67 x | 2.6 x | 2.57 x | 2.5 x |
| Nbr of stocks (in thousands) | 1,893,312 | 1,893,312 | 2,184,010 | 2,184,010 | 2,184,010 | 2,184,010 | - | - |
| Reference price 2 | 5.020 | 12.23 | 17.40 | 13.13 | 16.15 | 15.84 | 15.84 | 15.84 |
| Announcement Date | 18/03/20 | 29/03/21 | 24/03/22 | 28/04/23 | 29/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 47,362 | 42,831 | 40,214 | 36,495 | 44,940 | 47,906 | 61,569 | 77,238 |
| EBITDA 1 | 2,189 | 2,108 | 2,016 | 391.3 | 1,937 | 2,365 | 2,716 | 3,341 |
| EBIT 1 | 231 | 126.4 | 163.9 | -1,391 | 34.78 | 586.1 | 810.3 | 1,397 |
| Operating Margin | 0.49% | 0.3% | 0.41% | -3.81% | 0.08% | 1.22% | 1.32% | 1.81% |
| Earnings before Tax (EBT) 1 | 89.37 | 134.9 | 192.1 | -1,390 | 46.25 | 309.5 | 695 | 881 |
| Net income 1 | 106 | 142.6 | 200 | -1,582 | 151.5 | 385.2 | 652.3 | 822.8 |
| Net margin | 0.22% | 0.33% | 0.5% | -4.34% | 0.34% | 0.8% | 1.06% | 1.07% |
| EPS 2 | 0.0600 | 0.0800 | 0.1000 | -0.7200 | 0.0700 | 0.1800 | 0.3084 | 0.3781 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0170 | 0.0230 | 0.0280 | - | 0.0210 | 0.0200 | 0.0707 | 0.0550 |
| Announcement Date | 18/03/20 | 29/03/21 | 24/03/22 | 28/04/23 | 29/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 9,488 | - | 8,011 | 9,771 | 8,951 | - | 11,668 | 11,570 | 11,019 | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | -413.9 | -45.02 | -669.2 | - | - | - | -164.6 | - | - | - | - | - | - |
| Operating Margin | - | - | -5.17% | -0.46% | -7.48% | - | - | - | -1.49% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | 146.3 | - | - | - | - | - | - | - | -160 | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | -32.42 | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | -0.29% | - | - | - | - | - | - |
| EPS | - | - | -0.2000 | -0.0300 | -0.3600 | - | - | - | -0.0100 | - | - | - | - | - | - |
| Dividend per Share 1 | 0.0280 | - | - | - | - | - | - | - | 0.0210 | - | - | - | - | - | - |
| Announcement Date | 24/03/22 | 29/05/22 | 29/08/22 | 29/10/22 | 28/04/23 | 29/07/23 | 29/10/23 | 27/10/23 | 29/04/24 | - | - | - | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 2,164 | 2,516 | 189 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 1,992 | 7,847 | 7,849 | 8,483 | 14,607 |
| Leverage (Debt/EBITDA) | 0.9883 x | 1.193 x | 0.0938 x | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 0.82% | 1.1% | 1.5% | -11% | 1.13% | 2.92% | 4.93% | 7.12% |
| ROA (Net income/ Total Assets) | 0.23% | 0.33% | 0.45% | - | 0.32% | 0.25% | 0.44% | 1.28% |
| Assets 1 | 45,696 | 42,956 | 44,245 | - | 46,923 | 152,788 | 148,156 | 64,477 |
| Book Value Per Share 2 | 6.840 | 6.890 | 7.620 | 6.250 | 6.060 | 6.100 | 6.160 | 6.340 |
| Cash Flow per Share 2 | 0.1200 | -0.7000 | 0.8600 | 0.7000 | 1.560 | 1.720 | 3.780 | 3.620 |
| Capex 1 | 221 | 237 | 668 | 226 | 2,060 | 2,633 | 2,592 | 3,025 |
| Capex / Sales | 0.47% | 0.55% | 1.66% | 0.62% | 4.58% | 5.5% | 4.21% | 3.92% |
| Announcement Date | 18/03/20 | 29/03/21 | 24/03/22 | 28/04/23 | 29/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
15.84
CNY
Average target price
19.2
CNY
Spread / Average Target
+21.21%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -1.92% | 4.76B | |
| +27.00% | 275B | |
| +3.23% | 68.05B | |
| -5.72% | 58.73B | |
| +29.34% | 52.98B | |
| +17.33% | 51.56B | |
| +2.87% | 50.06B | |
| +44.96% | 46.98B | |
| +26.81% | 43.54B | |
| +65.76% | 38.3B |
- Stock Market
- Equities
- 600418 Stock
- Financials Anhui Jianghuai Automobile Group Corp.,Ltd.
