Company Valuation: Chery Automobile Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 161,082 124,814 - -
Change - -22.51% - -
Enterprise Value (EV) 1 130,051 91,829 104,712 109,554
Change - -29.39% 14.03% 4.62%
P/E 8.09x 5.86x 4.88x 4.11x
PBR 3.17x 1.88x 1.42x 1.3x
PEG 0.2x 0.85x 0.2x 0.2x
Capitalization / Revenue 0.54x 0.35x 0.31x 0.29x
EV / Revenue 0.43x 0.26x 0.26x 0.25x
EV / EBITDA 4.65x 3.29x 3.17x 2.81x
EV / EBIT 5.53x 4.65x 4.15x 4.43x
EV / FCF 23.7x 9.66x 3.99x -
FCF Yield 4.21% 10.4% 25.1% -
Dividend per Share 2 0.86 1.079 1.328 1.629
Rate of return 3.1% 5.02% 6.18% 7.58%
EPS 2 3.43 3.666 4.407 5.228
Distribution rate 25.1% 29.4% 30.1% 31.2%
Net sales 1 300,287 358,132 405,878 432,848
EBITDA 1 27,940 27,906 33,021 38,993
EBIT 1 23,518 19,737 25,220 24,704
Net income 1 19,019 19,957 24,012 26,801
Net Debt 1 -31,031 -32,985 -20,102 -15,260
Reference price 2 27.73 21.49 21.49 21.49
Nbr of stocks (in thousands) 5,808,605 5,808,605 - -
Announcement Date 18/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.86x0.26x3.29x5.02% 18.43B
33.87x7.77x19.83x1.15% 65.66B
27.6x1.93x16.35x1.13% 44.06B
6.39x0.27x2.47x4.83% 36.79B
10.77x0.01x0.25x2.74% 17.88B
10.38x0.04x0.63x-.--% 16.7B
17.68x0.06x1.07x1.69% 9.53B
-24.82x0.32x11.65x0.14% 6.42B
7.16x0.39x6.2x10.45% 6.15B
8.98x0.35x6.56x6.16% 3.2B
Average 10.39x 1.14x 6.83x 3.33% 22.48B
Weighted average by Cap. 18.82x 2.74x 10.38x 2.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 9973 Stock
  4. Valuation Chery Automobile Co., Ltd.