Valuation Dongfeng Motor Group Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:25 16/01/2026 GMT			5-day change	1st Jan Change
9.080 ^HKD	+0.78%		+4.13%	+2.95%

01-15	Chinese Sales of New Cars Rise 9% in 2025, Association Says	MT
01-14	BlackRock's long position in H-shares of Dongfeng Motor increases to 5.05% on Jan 8 - HKEX	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	65,586	45,485	34,053	29,237	28,848	66,946	66,946	-
Change	-	-30.65%	-25.13%	-14.14%	-1.33%	132.06%	0%	-
Enterprise Value (EV) ¹	54,431	30,240	18,433	9,197	7,648	48,198	51,346	54,123
Change	-	-44.44%	-39.04%	-50.11%	-16.84%	530.17%	6.53%	5.41%
P/E ratio	6.08x	3.99x	3.33x	-7.52x	499x	59.1x	41.7x	27.8x
PBR	0.48x	0.31x	0.22x	0.2x	0.19x	0.45x	0.44x	0.44x
PEG	-	0.72x	-0.34x	0x	-5x	0x	1x	0.6x
Capitalization / Revenue	0.61x	0.4x	0.37x	0.29x	0.27x	0.52x	0.45x	0.4x
EV / Revenue	0.5x	0.27x	0.2x	0.09x	0.07x	0.37x	0.34x	0.33x
EV / EBITDA	13.2x	9.06x	16.6x	-6.63x	1.36x	9.62x	7.63x	6.66x
EV / EBIT	58.1x	-52.2x	-5.53x	-1.39x	-5.34x	-14.4x	-19x	-88.3x
EV / FCF	-12.7x	13.8x	7.7x	1.06x	1.33x	7.86x	1.88x	2.97x
FCF Yield	-7.9%	7.26%	13%	94.4%	75.1%	12.7%	53.1%	33.7%
Dividend per Share ²	0.1	0.3	0.3	-	-	0.0321	0.0395	0.0504
Rate of return	1.31%	5.68%	7.57%	-	-	0.4%	0.49%	0.62%
EPS ²	1.253	1.322	1.191	-0.4694	0.007	0.1373	0.1943	0.2917
Distribution rate	7.98%	22.7%	25.2%	-	-	23.4%	20.3%	17.3%
Net sales ¹	107,964	113,008	92,663	99,315	106,197	129,625	149,464	166,022
EBITDA ¹	4,134	3,339	1,108	-1,387	5,636	5,010	6,733	8,130
EBIT ¹	937	-579	-3,333	-6,597	-1,433	-3,355	-2,708	-613.2
Net income ¹	10,792	11,387	10,265	-3,996	58	1,125	1,568	2,282
Net Debt ¹	-11,155	-15,245	-15,620	-20,040	-21,200	-18,748	-15,600	-12,824
Reference price ²	7.612	5.279	3.963	3.531	3.496	8.112	8.112	8.112
Nbr of stocks (in thousands)	8,616,120	8,616,120	8,593,170	8,280,078	8,252,588	8,252,588	8,252,588	-
Announcement Date	29/03/21	29/03/22	29/03/23	28/03/24	26/03/25	-	-	-

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.($)
DONGFENG MOTOR GROUP COMPANY LIMITED	58.61x	0.37x	9.52x	0.4%	9.54B
TOYOTA MOTOR CORPORATION	13.47x	1.53x	13.22x	2.57%	305B
GENERAL MOTORS COMPANY	9.38x	0.37x	3.37x	0.71%	75.85B
HYUNDAI MOTOR COMPANY	9.3x	1.23x	13.14x	2.78%	68.71B
MERCEDES-BENZ GROUP AG	11x	0.19x	2x	3.88%	65.85B
BMW AG	8.35x	0.07x	0.55x	4.32%	64.39B
VOLKSWAGEN AG	9.55x	0.06x	0.55x	4.14%	59.94B
FORD MOTOR COMPANY	-6.7x	0.27x	4.46x	4.79%	55.03B
MAHINDRA & MAHINDRA LIMITED	29.54x	2.73x	18.69x	0.76%	45.09B
HONDA MOTOR CO., LTD.	14.25x	0.63x	10.54x	4.34%	40.56B
Average	15.67x	0.75x	7.61x	2.87%	79.04B
Weighted average by Cap.	11.89x	0.97x	8.86x	2.89%