Valuation Dongfeng Motor Group Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 09:08:28 15/07/2025 BST			5-day change	1st Jan Change
3.900 ^HKD	+2.63%		+10.48%	+4.84%

07-08	Bank of America Corp's long position in H-shares of Dongfeng Motor decreases to 4.30% on July 3 - HKEX	RE
07-07	Dongfeng Motor Group Company Limited Reports Unaudited Sales Results for the Month and Year-To-Date Ended June 2025	CI

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	29,389	-	-
Change	-	-30.65%	-25.13%	-14.14%	-1.33%	1.87%	-	-
Enterprise Value (EV) ¹	54,431	30,240	18,433	9,197	7,648	11,228	15,211	18,851
Change	-	-44.44%	-39.04%	-50.11%	-16.84%	46.81%	35.47%	23.93%
P/E ratio	6.08x	3.99x	3.33x	-7.52x	499x	31.4x	18.7x	12.3x
PBR	0.48x	0.31x	0.22x	0.2x	0.19x	0.19x	0.19x	0.19x
PEG	-	0.72x	-0.34x	0x	-5x	0x	0.3x	0.2x
Capitalization / Revenue	0.61x	0.4x	0.37x	0.29x	0.27x	0.24x	0.21x	0.19x
EV / Revenue	0.5x	0.27x	0.2x	0.09x	0.07x	0.09x	0.11x	0.12x
EV / EBITDA	13.2x	9.06x	16.6x	-6.63x	1.36x	1.89x	2.03x	2.17x
EV / EBIT	58.1x	-52.2x	-5.53x	-1.39x	-5.34x	-3.25x	-6.42x	-86.2x
EV / FCF	-12.7x	13.8x	7.7x	1.06x	1.33x	2.53x	6.04x	-
FCF Yield	-7.9%	7.26%	13%	94.4%	75.1%	39.5%	16.6%	-
Dividend per Share ²	0.1	0.3	0.3	-	-	0.0183	0.0128	0.0192
Rate of return	1.31%	5.68%	7.57%	-	-	0.53%	0.37%	0.55%
EPS ²	1.253	1.322	1.191	-0.4694	0.007	0.1104	0.1856	0.282
Distribution rate	7.98%	22.7%	25.2%	-	-	16.6%	6.89%	6.82%
Net sales ¹	107,964	113,008	92,663	99,315	106,197	123,576	139,787	155,043
EBITDA ¹	4,134	3,339	1,108	-1,387	5,636	5,944	7,481	8,706
EBIT ¹	937	-579	-3,333	-6,597	-1,433	-3,452	-2,370	-218.7
Net income ¹	10,792	11,387	10,265	-3,996	58	895.1	1,488	2,200
Net Debt ¹	-11,155	-15,245	-15,620	-20,040	-21,200	-18,161	-14,178	-10,538
Reference price ²	7.612	5.279	3.963	3.531	3.496	3.470	3.470	3.470
Nbr of stocks (in thousands)	8,616,120	8,616,120	8,593,170	8,280,078	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	31.44x	0.08x	1.76x	0.53%	3.99B
TOYOTA MOTOR CORPORATION	10.49x	1.25x	10.79x	3.77%	224B
BMW AG	7.84x	0.02x	0.16x	4.72%	58.41B
MERCEDES-BENZ GROUP AG	7.92x	0.13x	1.15x	5.41%	58.24B
VOLKSWAGEN AG	5.03x	0.04x	0.36x	5.93%	55.14B
GENERAL MOTORS COMPANY	5.83x	0.25x	2.16x	1.06%	51.27B
FORD MOTOR COMPANY	11.53x	0.23x	3.49x	5.04%	47.24B
HONDA MOTOR CO., LTD.	10.16x	0.6x	8.19x	4.86%	42.15B
MAHINDRA & MAHINDRA LIMITED	26.62x	2.36x	16.38x	0.89%	40.14B
HYUNDAI MOTOR COMPANY	4.58x	0.97x	9.46x	5.57%	34.26B
Average	12.14x	0.59x	5.39x	3.78%	61.45B
Weighted average by Cap.	10.03x	0.76x	6.70x	4.05%