Valuation Weichai Power Co., Ltd.

Equities

Market Closed - Hong Kong S.E. Other stock markets 09:08:03 08/05/2026 BST			5-day change	1st Jan Change
41.40 ^HKD	-5.26%		+7.14%	+119.63%

04-30	Weichai Power's Profit Climbs 14% in Q1	MT
04-30	Weichai Power Q1 Profit Up 14%; Shares Climb 4%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	145,513	86,180	114,403	113,430	147,156	291,287	-	-
Change	-	-40.77%	32.75%	-0.85%	29.73%	97.94%	-	-
Enterprise Value (EV) ¹	102,291	60,002	65,240	79,769	112,606	237,422	225,144	208,283
Change	-	-41.34%	8.73%	22.27%	41.17%	110.84%	-5.17%	-7.49%
P/E ratio	11.3x	16.3x	11.4x	8.52x	13.4x	21.8x	18x	15.8x
PBR	2.03x	-	1.29x	1.12x	1.58x	3.15x	2.84x	2.6x
PEG	-	-0.3x	0.1x	0.3x	-3.51x	0.7x	0.9x	1.1x
Capitalization / Revenue	0.71x	0.49x	0.53x	0.53x	0.63x	1.14x	1.06x	0.96x
EV / Revenue	0.5x	0.34x	0.3x	0.37x	0.49x	0.93x	0.82x	0.68x
EV / EBITDA	4.19x	3.53x	2.63x	2.65x	3.8x	6.75x	5.88x	4.8x
EV / EBIT	7.36x	10.3x	5.06x	4.58x	7.01x	11.4x	9.1x	7.35x
EV / FCF	11.4x	-6.73x	3.17x	4.09x	5.12x	9.44x	6.76x	6.42x
FCF Yield	8.77%	-14.9%	31.5%	24.4%	19.5%	10.6%	14.8%	15.6%
Dividend per Share ²	0.37	-	0.519	0.719	-	0.962	1.129	1.284
Rate of return	2.98%	-	4.38%	6.44%	-	2.67%	3.14%	3.57%
EPS ²	1.1	0.57	1.04	1.31	1.26	1.653	1.995	2.274
Distribution rate	33.6%	-	49.9%	54.9%	-	58.2%	56.6%	56.5%
Net sales ¹	203,548	175,158	213,958	215,691	231,809	255,815	274,079	304,975
EBITDA ¹	24,426	16,982	24,814	30,154	29,672	35,193	38,260	43,426
EBIT ¹	13,889	5,834	12,905	17,428	16,074	20,890	24,728	28,344
Net income ¹	9,254	4,905	9,014	11,403	10,931	14,405	17,049	19,773
Net Debt ¹	-43,222	-26,178	-49,163	-33,661	-34,550	-53,865	-66,143	-83,004
Reference price ²	12.43	9.27	11.84	11.16	16.94	35.96	35.96	35.96
Nbr of stocks (in thousands)	8,726,557	8,639,291	8,639,291	8,639,291	8,585,059	8,640,221	-	-
Announcement Date	30/03/22	30/03/23	25/03/24	27/03/25	26/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WEICHAI POWER CO., LTD.	21.65x	0.95x	6.93x	2.69%	42.83B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	28.15x	1.84x	15.11x	1.11%	56.3B
DENSO CORPORATION	12.52x	0.66x	5.31x	3.38%	32.98B
HYUNDAI MOBIS CO.,LTD	10.68x	0.66x	8.72x	1.37%	31.06B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.21x	2.81x	9.94x	3.89%	22.67B
MAGNA INTERNATIONAL INC.	10.22x	0.49x	4.87x	3.14%	17.17B
NINGBO TUOPU GROUP CO.,LTD.	36.9x	3.32x	19.9x	0.82%	17.09B
CONTINENTAL AG	11.69x	1.04x	5.96x	4.61%	16.64B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	34.32x	1.2x	13.26x	0.64%	14.75B
APTIV PLC	13.88x	1.14x	6.42x	-.--%	12.26B
Average	19.52x	1.41x	9.64x	2.17%	26.38B
Weighted average by Cap.	20.01x	1.38x	9.92x	2.18%