Valuation BYD Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:56 21/01/2026 GMT			5-day change	1st Jan Change
99.05 ^HKD	+2.11%		+1.85%	+3.88%

09:58am	UK-China business forum to be revived during expected PM Starmer trip	AN
07:24am	Britain, China to revive 'Golden Era' business dialogue during Starmer visit, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	508,852	724,616	651,570	571,597	785,956	835,843	835,843	-
Change	-	42.4%	-10.08%	-12.27%	37.5%	6.35%	0%	-
Enterprise Value (EV) ¹	547,396	708,526	613,134	493,383	703,579	723,993	684,920	624,758
Change	-	29.44%	-13.46%	-19.53%	42.6%	2.9%	-5.4%	-8.78%
P/E ratio	116x	205x	29.8x	18.9x	18.1x	22x	16.5x	13.6x
PBR	8.61x	6.65x	4.47x	4.07x	3.93x	3.46x	2.94x	2.57x
PEG	-	-7.3x	0x	0.2x	0.5x	-1.7x	0.5x	0.6x
Capitalization / Revenue	3.32x	3.43x	1.54x	0.95x	1.01x	0.98x	0.84x	0.74x
EV / Revenue	3.57x	3.35x	1.45x	0.82x	0.91x	0.85x	0.69x	0.55x
EV / EBITDA	24.5x	35x	14.7x	6.04x	6.13x	6.99x	5.38x	4.24x
EV / EBIT	53.7x	108x	28.5x	12.9x	13.9x	16.6x	11.1x	8.46x
EV / FCF	16.3x	25.2x	14.1x	10.4x	19.5x	17.1x	11.2x	8.46x
FCF Yield	6.14%	3.97%	7.08%	9.65%	5.13%	5.85%	8.93%	11.8%
Dividend per Share ²	0.0493	0.035	0.3807	1.032	1.325	1.166	1.517	1.829
Rate of return	0.09%	0.05%	0.67%	1.59%	1.59%	1.32%	1.72%	2.07%
EPS ²	0.49	0.3533	1.903	3.44	4.613	4.022	5.36	6.522
Distribution rate	10.1%	9.91%	20%	30%	28.7%	29%	28.3%	28%
Net sales ¹	153,469	211,300	424,061	602,315	777,102	852,915	993,886	1,128,399
EBITDA ¹	22,381	20,236	41,830	81,656	114,749	103,584	127,233	147,244
EBIT ¹	10,193	6,571	21,542	38,103	50,486	43,677	61,430	73,861
Net income ¹	4,234	3,045	16,622	30,041	40,254	35,783	48,771	59,521
Net Debt ¹	38,544	-16,091	-38,436	-78,213	-82,378	-111,850	-150,923	-211,085
Reference price ²	57.03	72.40	56.79	64.87	83.51	88.40	88.40	88.40
Nbr of stocks (in thousands)	8,184,429	8,733,429	8,716,895	8,716,895	8,716,224	9,105,624	9,105,624	-
Announcement Date	29/03/21	29/03/22	28/03/23	26/03/24	24/03/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BYD COMPANY LIMITED	21.53x	0.85x	6.96x	1.35%	120B
TESLA, INC.	327.35x	14.37x	102.77x	-.--%	1,394B
SERES GROUP CO.,LTD	21.32x	0.95x	10.9x	1.79%	31.32B
RIVIAN AUTOMOTIVE, INC.	-5x	3.47x	-8.66x	-.--%	19.81B
XPENG INC.	-95.93x	1.46x	-1053.66x	-.--%	19.09B
LI AUTO INC.	91.6x	0.39x	12.87x	-.--%	15.88B
NIO INC.	-4.24x	0.89x	-7.81x	-.--%	11.53B
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD.	77.54x	0.67x	33.29x	-.--%	8.29B
VINFAST AUTO LTD.	-2.38x	5.39x	-9x	-	7.81B
CHONGQING AFARI TECHNOLOGY CO., LTD.	561.5x	-	-	-	7.29B
Average	99.33x	3.16x	-101.37x	0.39%	163.5B
Weighted average by Cap.	283.72x	12.49x	76.49x	0.13%