Valuation BYD Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:15 17/01/2025 GMT			5-day change	1st Jan Change
263.80 ^HKD	+1.07%		+4.93%	-1.05%

02:27am	Chinese EV Brand BYD Enters South Korean Market, Challenging Hyundai Motor	MT
01-13	Global markets live: Apple, Johnson & Johnson, Meta, Amazon, The Hershey, Eli Lilly...

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	118,210	508,852	724,616	651,570	571,597	762,785	762,785	-
Change	-	330.47%	42.4%	-10.08%	-12.27%	33.45%	0%	-
Enterprise Value (EV) ¹	183,281	545,846	708,137	619,310	500,541	652,437	571,335	503,705
Change	-	197.82%	29.73%	-12.54%	-19.18%	30.35%	-12.43%	-11.84%
P/E ratio	69.5x	116x	205x	29.8x	18.9x	18.7x	14.9x	12.3x
PBR	1.67x	8.61x	6.65x	4.47x	4.07x	4.22x	3.43x	2.87x
PEG	-	1x	-7.4x	0x	0.2x	0.7x	0.6x	0.6x
Capitalization / Revenue	0.97x	3.32x	3.35x	1.54x	0.95x	1.01x	0.83x	0.73x
EV / Revenue	1.51x	3.56x	3.28x	1.46x	0.83x	0.86x	0.62x	0.48x
EV / EBITDA	10.9x	24.4x	38.4x	15x	6.24x	6.67x	4.87x	3.62x
EV / EBIT	25x	53.5x	153x	28.7x	13.1x	14.1x	9.77x	7.19x
EV / FCF	79.4x	16.1x	24.5x	14.2x	10.4x	14.8x	9.66x	5.65x
FCF Yield	1.26%	6.21%	4.09%	7.05%	9.61%	6.78%	10.4%	17.7%
Dividend per Share ²	0.06	0.148	0.105	1.142	3.096	3.761	4.748	5.874
Rate of return	0.17%	0.09%	0.05%	0.67%	1.59%	1.53%	1.93%	2.39%
EPS ²	0.5	1.47	1.06	5.71	10.32	13.17	16.54	19.94
Distribution rate	12%	10.1%	9.91%	20%	30%	28.6%	28.7%	29.5%
Net sales ¹	121,778	153,469	216,142	424,061	602,315	756,511	918,375	1,048,088
EBITDA ¹	16,806	22,381	18,465	41,328	80,265	97,783	117,435	139,025
EBIT ¹	7,337	10,193	4,632	21,542	38,103	46,339	58,452	70,103
Net income ¹	1,612	4,234	3,045	16,622	30,041	38,528	47,662	56,689
Net Debt ¹	65,072	36,994	-16,479	-32,260	-71,056	-110,348	-191,450	-259,081
Reference price ²	34.73	171.10	217.19	170.37	194.61	245.72	245.72	245.72
Nbr of stocks (in thousands)	2,728,143	2,728,143	2,911,143	2,905,632	2,905,632	2,905,408	2,905,408	-
Announcement Date	31/03/20	29/03/21	29/03/22	28/03/23	26/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
BYD COMPANY LIMITED	18.66x	0.86x	6.67x	+1.53%	104B
FERRARI N.V.	51.23x	11.58x	30.15x	+0.69%	77.5B
PORSCHE AG	14.11x	1.51x	6.35x	+3.41%	57.17B
MARUTI SUZUKI INDIA LTD	26.07x	2.05x	16.83x	+1.18%	43.9B
STELLANTIS N.V.	5.84x	0.12x	1.11x	+5.27%	34.46B
KIA CORPORATION	3.99x	0.19x	1.35x	+6.25%	27.65B
SAIC MOTOR CORPORATION LIMITED	18.08x	0.28x	6.48x	+1.72%	26.3B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	20.25x	0.28x	4.42x	+1.56%	15.28B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	11.44x	0.49x	16.74x	+3.47%	9.81B
FORD OTOMOTIV SANAYI	8.56x	0.72x	9.76x	+6.95%	9.15B
Average	17.82x	1.81x	9.99x	+3.20%	40.52B
Weighted average by Cap.	22.58x	2.95x	11.60x	+2.42%