Valuation Weichai Power Co., Ltd.

Equities

Delayed Hong Kong S.E. Other stock markets 02:52:29 10/12/2025 GMT			5-day change	1st Jan Change
19.52 ^HKD	+0.67%		+1.51%	+64.31%

12-04	Weichai Power Co., Ltd. Announces Election of Huang Weibiao as Employee Representative Director, Effective December 4, 2025	CI
11-07	Weichai Power Ties Up With UK's Ceres Power to Set Up Manufacturing Facility; Shares Slump 7%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	120,053	145,513	86,180	114,403	113,430	148,572	-	-
Change	-	21.21%	-40.77%	32.75%	-0.85%	30.98%	-	-
Enterprise Value (EV) ¹	95,572	102,291	60,002	65,240	79,769	102,063	89,194	76,911
Change	-	7.03%	-41.34%	8.73%	22.27%	27.95%	-12.61%	-13.77%
P/E ratio	11.3x	11.3x	16.3x	11.4x	8.52x	12.4x	10.3x	8.62x
PBR	2.03x	2.03x	-	1.29x	1.12x	1.66x	1.52x	1.41x
PEG	-	-2.18x	-0.3x	0.1x	0.3x	1.42x	0.5x	0.4x
Capitalization / Revenue	0.61x	0.71x	0.49x	0.53x	0.53x	0.64x	0.58x	0.51x
EV / Revenue	0.48x	0.5x	0.34x	0.3x	0.37x	0.44x	0.35x	0.26x
EV / EBITDA	4.48x	4.19x	3.53x	2.63x	2.65x	3.11x	2.36x	1.76x
EV / EBIT	7.67x	7.36x	10.3x	5.06x	4.58x	5.56x	4.14x	3.04x
EV / FCF	5.55x	11.4x	-6.73x	3.17x	4.09x	8.25x	5.39x	3.96x
FCF Yield	18%	8.77%	-14.9%	31.5%	24.4%	12.1%	18.6%	25.2%
Dividend per Share ²	0.15	0.37	-	0.519	0.719	0.7833	0.9375	1.123
Rate of return	1.14%	2.98%	-	4.38%	6.44%	4.45%	5.33%	6.38%
EPS ²	1.16	1.1	0.57	1.04	1.31	1.424	1.705	2.042
Distribution rate	12.9%	33.6%	-	49.9%	54.9%	55%	55%	55%
Net sales ¹	197,491	203,548	175,158	213,958	215,691	230,916	255,399	291,874
EBITDA ¹	21,319	24,426	16,982	24,814	30,154	32,783	37,872	43,725
EBIT ¹	12,461	13,889	5,834	12,905	17,428	18,356	21,538	25,294
Net income ¹	9,207	9,254	4,905	9,014	11,403	12,400	14,013	15,383
Net Debt ¹	-24,481	-43,222	-26,178	-49,163	-33,661	-46,509	-59,378	-71,661
Reference price ²	13.10	12.43	9.27	11.84	11.16	17.60	17.60	17.60
Nbr of stocks (in thousands)	7,933,874	8,726,557	8,639,291	8,639,291	8,639,291	8,585,059	-	-
Announcement Date	30/03/21	30/03/22	30/03/23	25/03/24	27/03/25	-	-	-

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.($)
WEICHAI POWER CO., LTD.	12.51x	0.45x	3.17x	4.37%	21.28B
DENSO CORPORATION	11.8x	0.72x	5.2x	3.23%	34.88B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.28x	1.2x	10.15x	1.74%	34.71B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	17.08x	3.42x	11.92x	3.65%	23.18B
HYUNDAI MOBIS CO.,LTD	8.26x	0.38x	5.09x	1.84%	21.71B
NINGBO TUOPU GROUP CO.,LTD.	40.16x	3.98x	23x	0.74%	16.89B
APTIV PLC	56.25x	1.13x	7.12x	-.--%	16.66B
CONTINENTAL AG	-186.17x	0.91x	6.67x	4.01%	15.01B
MAGNA INTERNATIONAL INC.	9.95x	0.44x	4.71x	3.92%	13.93B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.97x	1.06x	11.69x	0.68%	13.48B
Average	2.11x	1.37x	8.87x	2.42%	21.17B
Weighted average by Cap.	6.39x	1.34x	8.59x	2.49%