Real-time Estimate
Tradegate
08:40:46 23/05/2024 BST
|
5-day change
|
1st Jan Change
|
19
EUR
|
-2.06%
|
|
-19.17%
|
-42.60%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
160,010
|
207,200
|
137,291
|
266,240
|
159,560
|
-
|
-
|
Enterprise Value (EV)
1 |
132,249
|
185,344
|
108,435
|
171,700
|
64,351
|
43,597
|
15,982
|
P/E ratio
|
-103
x
|
-583
x
|
-68
x
|
23.9
x
|
18.3
x
|
10.5
x
|
8.18
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
16.9
x
|
7.67
x
|
3.03
x
|
2.15
x
|
1.04
x
|
0.68
x
|
0.58
x
|
EV / Revenue
|
14
x
|
6.86
x
|
2.39
x
|
1.39
x
|
0.42
x
|
0.19
x
|
0.06
x
|
EV / EBITDA
|
-380
x
|
-434
x
|
-44.4
x
|
18.6
x
|
6.91
x
|
2.45
x
|
0.73
x
|
EV / FCF
|
53.6
x
|
37.9
x
|
48.1
x
|
3.89
x
|
4.47
x
|
1.83
x
|
0.55
x
|
FCF Yield
|
1.86%
|
2.64%
|
2.08%
|
25.7%
|
22.4%
|
54.7%
|
182%
|
Price to Book
|
-
|
-
|
-
|
4.37
x
|
2.26
x
|
1.8
x
|
1.48
x
|
Nbr of stocks (in thousands)
|
850,594
|
1,016,174
|
975,752
|
1,002,213
|
1,061,010
|
-
|
-
|
Reference price
2 |
188.1
|
203.9
|
140.7
|
265.7
|
150.4
|
150.4
|
150.4
|
Announcement Date
|
25/02/21
|
25/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
284.4
|
9,457
|
27,010
|
45,287
|
123,851
|
152,867
|
234,188
|
276,585
|
EBITDA
1 |
-
|
-348.3
|
-426.9
|
-2,441
|
9,212
|
9,307
|
17,772
|
21,837
|
EBIT
1 |
-
|
-669.3
|
-1,017
|
-3,655
|
7,407
|
5,999
|
14,707
|
19,296
|
Operating Margin
|
-
|
-7.08%
|
-3.77%
|
-8.07%
|
5.98%
|
3.92%
|
6.28%
|
6.98%
|
Earnings before Tax (EBT)
1 |
-
|
-188.9
|
-152.8
|
-2,159
|
10,452
|
9,631
|
18,774
|
24,583
|
Net income
1 |
-
|
-792
|
-321.5
|
-2,012
|
11,704
|
9,653
|
17,517
|
22,096
|
Net margin
|
-
|
-8.37%
|
-1.19%
|
-4.44%
|
9.45%
|
6.31%
|
7.48%
|
7.99%
|
EPS
2 |
-12.74
|
-1.820
|
-0.3500
|
-2.070
|
11.10
|
8.207
|
14.36
|
18.39
|
Free Cash Flow
1 |
-
|
2,465
|
4,896
|
2,252
|
44,190
|
14,383
|
23,832
|
29,031
|
FCF margin
|
-
|
26.07%
|
18.13%
|
4.97%
|
35.68%
|
9.41%
|
10.18%
|
10.5%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
479.71%
|
154.54%
|
134.1%
|
132.94%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
377.56%
|
148.99%
|
136.05%
|
131.38%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/07/20
|
25/02/21
|
25/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
10,620
|
9,562
|
8,733
|
9,342
|
17,650
|
18,787
|
28,653
|
34,679
|
41,732
|
25,634
|
33,682
|
44,209
|
52,233
|
37,784
|
49,008
|
EBITDA
1 |
-
|
-
|
-774.9
|
-1,750
|
295
|
763.7
|
2,040
|
-
|
-
|
-
|
2,281
|
3,165
|
6,722
|
5,763
|
5,873
|
EBIT
1 |
24.1
|
-413.1
|
-978.5
|
-2,130
|
-133.6
|
405.2
|
1,626
|
2,339
|
3,036
|
-584.9
|
1,134
|
1,981
|
5,194
|
3,917
|
3,869
|
Operating Margin
|
0.23%
|
-4.32%
|
-11.2%
|
-22.8%
|
-0.76%
|
2.16%
|
5.67%
|
6.75%
|
7.28%
|
-2.28%
|
3.37%
|
4.48%
|
9.94%
|
10.37%
|
7.89%
|
Earnings before Tax (EBT)
1 |
282.8
|
19.36
|
-645.3
|
-1,702
|
168.5
|
972.8
|
2,352
|
2,951
|
4,176
|
675.6
|
1,177
|
1,909
|
3,488
|
-
|
-
|
Net income
1 |
295.5
|
-10.87
|
-618
|
-1,640
|
256.9
|
929.7
|
2,293
|
2,823
|
5,658
|
592.6
|
1,037
|
1,686
|
2,662
|
-
|
-
|
Net margin
|
2.78%
|
-0.11%
|
-7.08%
|
-17.56%
|
1.46%
|
4.95%
|
8%
|
8.14%
|
13.56%
|
2.31%
|
3.08%
|
3.81%
|
5.1%
|
-
|
-
|
EPS
2 |
0.2900
|
-0.0100
|
-0.6400
|
-1.680
|
0.2500
|
0.8900
|
2.180
|
2.670
|
5.320
|
-
|
1.710
|
2.131
|
2.111
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/02/22
|
10/05/22
|
15/08/22
|
09/12/22
|
27/02/23
|
10/05/23
|
08/08/23
|
09/11/23
|
26/02/24
|
20/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
27,761
|
21,856
|
28,856
|
94,540
|
95,210
|
115,963
|
143,578
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
2,465
|
4,896
|
2,252
|
44,190
|
14,383
|
23,832
|
29,031
|
ROE (net income / shareholders' equity)
|
-
|
-4.61%
|
-0.91%
|
-4.68%
|
22.3%
|
16.3%
|
21.3%
|
21.1%
|
ROA (Net income/ Total Assets)
|
-
|
-3.45%
|
-0.65%
|
-2.71%
|
10.2%
|
5.25%
|
8.1%
|
8.38%
|
Assets
1 |
-
|
22,943
|
49,115
|
74,194
|
115,002
|
183,965
|
216,248
|
263,613
|
Book Value Per Share
2 |
-
|
-
|
-
|
-
|
60.80
|
66.70
|
83.70
|
101.0
|
Cash Flow per Share
2 |
-
|
3.610
|
4.500
|
3.800
|
47.90
|
28.30
|
26.80
|
30.80
|
Capex
1 |
-
|
675
|
3,445
|
5,128
|
2,656
|
10,822
|
10,695
|
11,238
|
Capex / Sales
|
-
|
7.14%
|
12.75%
|
11.32%
|
2.14%
|
7.08%
|
4.57%
|
4.06%
|
Announcement Date
|
10/07/20
|
25/02/21
|
25/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Last Close Price
150.4
CNY Average target price
274.3
CNY Spread / Average Target +82.40% Consensus |
1st Jan change
|
Capi.
|
---|
| -44.21% | 10.92B | | -42.23% | 10.84B | | -54.39% | 10.65B | | -40.03% | 8.25B | | 0.00% | 6.59B | | -31.35% | 6.67B | | 0.00% | 6.33B | | -14.29% | 5.56B | | -2.24% | 2.35B |
Electric (Alternative) Vehicles
|