Stock 1114 BRILLIANCE CHINA AUTOMOTIVE HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Brilliance China Automotive Holdings Limited

Equities

1114

BMG1368B1028

Auto & Truck Manufacturers

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 EDT 		5-day change 1st Jan Change
6.4 HKD +5.79% Intraday chart for Brilliance China Automotive Holdings Limited -10.36% +47.13%
04-11 Brilliance China Automotive Names CEO MT
04-11 Brilliance China Automotive Holdings Limited Appoints Zhang Yue Has Been as an Executive Director as Well as A Member of the Remuneration Committee, the Nomination Committee and the Subsidiary Senior Management Appointment Committee of the Board CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 36,431 29,979 30,504 19,472 19,948 29,890 - -
Enterprise Value (EV) 1 34,135 30,658 32,020 -8,634 -9,974 5,324 8,365 7,588
P/E ratio 5.39 x 2,677 x 2.55 x 2.72 x 2.58 x 4.1 x 4.46 x 4.33 x
Yield 10.8% 1.59% - - - 39.8% 23.7% 12.9%
Capitalization / Revenue 9.43 x 9.6 x 14.2 x 17.2 x 17.8 x 25.8 x 25.8 x 24.4 x
EV / Revenue 8.84 x 9.82 x 14.9 x -7.64 x -8.89 x 4.6 x 7.21 x 6.2 x
EV / EBITDA -37.2 x -17 x -12.6 x 855 x 154 x 426 x 4,449,303 x -1,558 x
EV / FCF -22.4 x -10.9 x 23.1 x -6.84 x - 28.8 x -28.7 x -14 x
FCF Yield -4.46% -9.19% 4.33% -14.6% - 3.48% -3.48% -7.14%
Price to Book 1.07 x 0.9 x 0.72 x 0.38 x 0.39 x 0.64 x 0.63 x 0.62 x
Nbr of stocks (in thousands) 5,045,269 5,045,269 5,045,269 5,045,269 5,045,269 5,045,269 - -
Reference price 2 7.221 5.942 6.046 3.860 3.954 5.924 5.924 5.924
Announcement Date 20-03-27 22-07-29 22-08-26 23-03-29 24-03-28 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,862 3,123 2,142 1,131 1,121 1,157 1,159 1,224
EBITDA 1 -918.3 -1,803 -2,536 -10.1 -64.61 12.49 0.00188 -4.87
EBIT 1 -1,323 -2,246 -2,848 -96.57 -149.2 -156.9 -163.5 -150.4
Operating Margin -34.25% -71.9% -132.96% -8.54% -13.31% -13.57% -14.1% -12.28%
Earnings before Tax (EBT) 1 6,292 -828.6 10,460 8,755 8,263 7,527 6,844 6,999
Net income 1 6,763 11.22 11,961 7,147 7,735 7,293 6,702 6,898
Net margin 175.12% 0.36% 558.4% 632.06% 689.73% 630.6% 578.03% 563.5%
EPS 2 1.340 0.002220 2.371 1.417 1.533 1.446 1.328 1.368
Free Cash Flow 1 -1,521 -2,818 1,386 1,263 - 185 -291 -542
FCF margin -39.38% -90.23% 64.71% 111.66% - 16% -25.1% -44.28%
FCF Conversion (EBITDA) - - - - - 1,480.9% - -
FCF Conversion (Net income) - - 11.59% 17.67% - 2.54% - -
Dividend per Share 2 0.7781 0.0945 - - - 2.359 1.404 0.7658
Announcement Date 20-03-27 22-07-29 22-08-26 23-03-29 24-03-28 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2
Net sales 1,958 1,450 1,673 1,526 1,584 - -
EBITDA - - - - - - -
EBIT 1 - -605.5 -1,640 -205.1 -2,824 - -73.13
Operating Margin - -41.76% -98.03% -13.44% -178.26% - -
Earnings before Tax (EBT) 1 - 3,763 - - - - 3,808
Net income 1 3,533 4,045 - 7,607 - 829.9 6,317
Net margin 180.47% 278.97% - 498.62% - - -
EPS 0.7003 0.8018 -0.7996 1.508 2.206 0.1645 -
Dividend per Share - - - - - - -
Announcement Date 20-03-27 20-08-21 22-07-29 22-07-29 22-08-26 22-09-07 23-03-29
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 679 1,516 - - - - -
Net Cash position 1 2,297 - - 28,106 29,921 24,566 21,525 22,302
Leverage (Debt/EBITDA) - -0.3764 x -0.5979 x - - - - -
Free Cash Flow 1 -1,521 -2,818 1,386 1,263 - 185 -291 -542
ROE (net income / shareholders' equity) 20.8% 0.03% 24.4% 15.2% 14% 14.9% 14.2% 14.4%
ROA (Net income/ Total Assets) 14.8% -10.2% 31.6% 13.6% 14% 14.3% 14.2% 13.8%
Assets 1 45,787 -110.2 37,807 52,689 55,291 51,168 47,216 49,859
Book Value Per Share 2 6.720 6.600 8.390 10.20 10.10 9.260 9.340 9.490
Cash Flow per Share -0.1400 -0.4400 0.3200 0.2600 - - - -
Capex 1 795 618 220 34.3 - 347 347 361
Capex / Sales 20.57% 19.79% 10.26% 3.03% - 30.04% 29.97% 29.45%
Announcement Date 20-03-27 22-07-29 22-08-26 23-03-29 24-03-28 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Brilliance China Automotive Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
5.924 CNY
Average target price
7.914 CNY
Spread / Average Target
+33.59%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Auto & Truck Manufacturers

1st Jan change Capi.
BRILLIANCE CHINA AUTOMOTIVE HOLDINGS LIMITED Stock Brilliance China Automotive Holdings Limited
+47.13% 4.12B
TOYOTA MOTOR CORPORATION Stock Toyota Motor Corporation
+35.50% 300B
MERCEDES-BENZ GROUP AG Stock Mercedes-Benz Group AG
+18.88% 82.12B
BMW AG Stock BMW AG
+5.58% 71.52B
VOLKSWAGEN AG Stock Volkswagen AG
+7.42% 70.32B
HONDA MOTOR CO., LTD. Stock Honda Motor Co., Ltd.
+19.41% 53.62B
GENERAL MOTORS COMPANY Stock General Motors Company
+27.62% 52.28B
FORD MOTOR COMPANY Stock Ford Motor Company
+4.92% 51.06B
TATA MOTORS LIMITED Stock Tata Motors Limited
+28.00% 43.93B
HYUNDAI MOTOR COMPANY Stock Hyundai Motor Company
+22.60% 39.41B
Other Auto & Truck Manufacturers
  1. Stock Market
  2. Equities
  3. 1114 Stock
  4. Financials Brilliance China Automotive Holdings Limited