Valuation Weichai Power Co., Ltd.

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:20 13/03/2026 GMT			5-day change	1st Jan Change
28.26 ^HKD	-2.01%		-11.02%	+49.92%

03-13	Weichai Power, Sinotruk Hydrogen to Raise Capital in JV by 589 Million Yuan	MT
03-12	Weichai Power plans to boost capital in unit	RE

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	213,629	213,629	-
Change	-	21.21%	-40.77%	32.75%	-0.85%	88.34%	0%	-
Enterprise Value (EV) ¹	95,572	102,291	60,002	65,240	79,769	175,970	171,480	167,057
Change	-	7.03%	-41.34%	8.73%	22.27%	120.6%	-2.55%	-2.58%
P/E ratio	11.3x	11.3x	16.3x	11.4x	8.52x	17.2x	14.6x	12.3x
PBR	2.03x	2.03x	-	1.29x	1.12x	2.33x	2.15x	1.97x
PEG	-	-2.18x	-0.3x	0.1x	0.3x	1.6x	0.8x	0.7x
Capitalization / Revenue	0.61x	0.71x	0.49x	0.53x	0.53x	0.92x	0.83x	0.75x
EV / Revenue	0.48x	0.5x	0.34x	0.3x	0.37x	0.76x	0.67x	0.59x
EV / EBITDA	4.48x	4.19x	3.53x	2.63x	2.65x	5.91x	4.85x	4.1x
EV / EBIT	7.67x	7.36x	10.3x	5.06x	4.58x	10.6x	8.2x	6.7x
EV / FCF	5.55x	11.4x	-6.73x	3.17x	4.09x	11.5x	8.12x	6.99x
FCF Yield	18%	8.77%	-14.9%	31.5%	24.4%	8.71%	12.3%	14.3%
Dividend per Share ²	0.15	0.37	-	0.519	0.719	0.7955	0.9397	1.109
Rate of return	1.14%	2.98%	-	4.38%	6.44%	3.2%	3.77%	4.45%
EPS ²	1.16	1.1	0.57	1.04	1.31	1.447	1.709	2.017
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	231,703	256,061	285,509
EBITDA ¹	21,319	24,426	16,982	24,814	30,154	29,778	35,375	40,723
EBIT ¹	12,461	13,889	5,834	12,905	17,428	16,531	20,903	24,927
Net income ¹	9,207	9,254	4,905	9,014	11,403	12,373	14,373	16,209
Net Debt ¹	-24,481	-43,222	-26,178	-49,163	-33,661	-37,658	-42,149	-46,572
Reference price ²	13.10	12.43	9.27	11.84	11.16	24.90	24.90	24.90
Nbr of stocks (in thousands)	7,933,874	8,726,557	8,639,291	8,639,291	8,639,291	8,585,059	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.	17.58x	0.68x	5.41x	3.17%	30.98B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	25.86x	1.69x	13.98x	1.21%	50.77B
DENSO CORPORATION	12.04x	0.68x	5.28x	3.35%	32.68B
HYUNDAI MOBIS CO.,LTD	8.22x	0.52x	6.67x	1.74%	24.02B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.1x	3.17x	11.05x	3.87%	22.01B
NINGBO TUOPU GROUP CO.,LTD.	37.1x	3.69x	21.37x	0.78%	15.91B
MAGNA INTERNATIONAL INC.	8.37x	0.46x	4.63x	3.58%	15.56B
APTIV PLC	11.04x	0.93x	5.76x	-.--%	15B
CONTINENTAL AG	-41.85x	0.89x	6.91x	4.14%	14.22B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.98x	1.05x	11.48x	0.72%	12.98B
Average	12.34x	1.38x	9.25x	2.26%	23.41B
Weighted average by Cap.	14.82x	1.36x	9.39x	2.27%