Financials BAIC BluePark New Energy Technology Co., Ltd.
Equities
600733
CNE000000LP1
Auto & Truck Manufacturers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.120 CNY | -0.12% |
|
+0.87% | +1.12% |
| 02-02 | BAIC BluePark Subsidiary Beijing New Energy Vehicle Logs Higher Sales in January | MT |
| 02-01 | Baic BluePark New Energy says unit sold 8,073 vehicles in Jan, up 11.8% Y/Y | RE |
Projected Income Statement: BAIC BluePark New Energy Technology Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,272 | 8,697 | 9,514 | 14,319 | 14,512 | 31,985 | 60,657 | 74,631 |
| Change | - | 64.95% | 9.4% | 50.5% | 1.35% | 120.4% | 89.64% | 23.04% |
| EBITDA 1 | -2,516 | -2,060 | -3,814 | -3,825 | -4,191 | -1,410 | 834.4 | 4,163 |
| Change | - | 18.11% | -85.14% | -0.3% | -9.56% | 66.35% | 159.17% | 398.93% |
| EBIT 1 | -6,559 | -5,179 | -5,425 | -5,349 | -6,779 | -4,372 | -1,619 | 1,154 |
| Change | - | 21.05% | -4.75% | 1.39% | -26.73% | 35.51% | 62.96% | 171.28% |
| Interest Paid 1 | - | -657.1 | - | -417.4 | -384.1 | -441.9 | -492.4 | -746.6 |
| Earnings before Tax (EBT) 1 | -6,561 | -5,180 | -5,425 | -5,349 | -6,799 | -4,831 | -2,178 | -144.2 |
| Change | - | 21.06% | -4.72% | 1.4% | -27.11% | 28.94% | 54.91% | 93.38% |
| Net income 1 | -6,482 | -5,244 | -5,465 | -5,400 | -6,948 | -4,137 | -1,644 | 18.42 |
| Change | - | 19.11% | -4.22% | 1.19% | -28.67% | 40.46% | 60.25% | 101.12% |
| Announcement Date | 4/29/21 | 3/25/22 | 4/28/23 | 4/26/24 | 4/28/25 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: BAIC BluePark New Energy Technology Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 16,761 | 10,414 | 8,157 | 5,952 | -4,175 | 2,510 | 4,087 | 4,247 |
| Change | - | -37.87% | -21.67% | -27.03% | -170.14% | 160.12% | 62.83% | 3.91% |
| Announcement Date | 4/29/21 | 3/25/22 | 4/28/23 | 4/26/24 | 4/28/25 | - | - | - |
1CNY in Million
Estimates
Cash Flow Forecast: BAIC BluePark New Energy Technology Co., Ltd.
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 2,246 | 1,570 | 2,436 | 5,424 | 4,006 | 5,102 |
| Change | - | - | 55.12% | 122.65% | -26.15% | 27.37% |
| Free Cash Flow (FCF) 1 | - | - | - | -14,131 | -3,804 | -2,629 |
| Change | - | - | - | - | 73.08% | 30.89% |
| Announcement Date | 3/25/22 | 4/26/24 | 4/28/25 | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: BAIC BluePark New Energy Technology Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | -47.71% | -23.69% | -40.09% | -26.72% | -28.88% | -4.41% | 1.38% | 5.58% |
| EBIT Margin (%) | -124.41% | -59.55% | -57.02% | -37.36% | -46.71% | -13.67% | -2.67% | 1.55% |
| EBT Margin (%) | -124.45% | -59.56% | -57.02% | -37.36% | -46.85% | -15.1% | -3.59% | -0.19% |
| Net margin (%) | -122.95% | -60.3% | -57.44% | -37.71% | -47.88% | -12.93% | -2.71% | 0.02% |
| FCF margin (%) | - | - | - | - | - | -44.18% | -6.27% | -3.52% |
| FCF / Net Income (%) | - | - | - | - | - | 341.58% | 231.35% | -14,269.91% |
Profitability | ||||||||
| ROA | - | -12.68% | - | -17.37% | -20.28% | -7.81% | -3.91% | -0.45% |
| ROE | -45.8% | -47.58% | -65.14% | -83.23% | -246.66% | -262.36% | -305.46% | 52.97% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | -6.66x | -5.06x | -2.14x | -1.56x | - | -1.78x | 4.9x | 1.02x |
| Debt / Free cash flow | - | - | - | - | - | -0.18x | -1.07x | -1.62x |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | 25.82% | - | 10.97% | 16.79% | 16.96% | 6.6% | 6.84% |
| CAPEX / EBITDA (%) | - | -109.01% | - | -41.06% | -58.13% | -384.66% | 480.05% | 122.55% |
| CAPEX / FCF (%) | - | - | - | - | - | -38.38% | -105.3% | -194.07% |
Items per share | ||||||||
| Cash flow per share 1 | -1.895 | 1.163 | 0.8214 | -0.0834 | -0.282 | -0.0932 | 1.729 | 1.161 |
| Change | - | 161.36% | -29.36% | -110.15% | -238.13% | 66.94% | 1,954.72% | -32.86% |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | 3.126 | 2.594 | 1.323 | 1.129 | 0.9887 | 0.3715 | 0.1444 | 0.226 |
| Change | - | -17.02% | -49% | -14.68% | -12.4% | -62.43% | -61.13% | 56.56% |
| EPS 1 | -1.856 | -1.304 | -1.275 | -1.072 | -1.247 | -0.8079 | -0.3324 | -0.0369 |
| Change | - | 29.75% | 2.21% | 15.91% | -16.3% | 35.19% | 58.85% | 88.89% |
| Nbr of stocks (in thousands) | 3,493,659 | 4,287,310 | 4,287,310 | 5,573,503 | 5,573,503 | 6,367,154 | 6,367,154 | 6,367,154 |
| Announcement Date | 4/29/21 | 3/25/22 | 4/28/23 | 4/26/24 | 4/28/25 | - | - | - |
1CNY
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | -10.1x | -24.4x |
| PBR | 21.9x | 56.2x |
| EV / Sales | 1.69x | 0.92x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
8.120CNY
Average target price
9.536CNY
Spread / Average Target
+17.44%
Annual profits - Rate of surprise
- Stock Market
- Equities
- 600733 Stock
- Financials BAIC BluePark New Energy Technology Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition