Valuation China Motor Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-10-16			5-day change	1st Jan Change
53.00 ^TWD	+1.73%		+2.71%	-9.56%

08-13	China Motor Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	China Motor Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	28,013	35,100	28,511	62,559	43,957	32,442
Change	-	25.3%	-18.77%	119.42%	-29.73%	-26.2%
Enterprise Value (EV) ¹	17,191	23,378	20,505	58,150	42,332	33,319
Change	-	35.99%	-12.29%	183.59%	-27.2%	-21.29%
P/E	8.43x	8.28x	-3.62x	10.9x	10.8x	10.7x
PBR	0.67x	0.82x	0.88x	1.75x	1.18x	0.86x
PEG	-	0.3x	0x	-0x	-0.4x	-0.4x
Capitalization / Revenue	0.91x	1.13x	0.96x	1.62x	1.12x	1.01x
EV / Revenue	0.56x	0.75x	0.69x	1.51x	1.08x	1.04x
EV / EBITDA	6.79x	8.2x	7.75x	17.7x	17.3x	17.4x
EV / EBIT	9.98x	11.2x	10.4x	21.9x	24.5x	30.4x
EV / FCF	4.53x	9.53x	46.2x	64.4x	-21.7x	-17.4x
FCF Yield	22.1%	10.5%	2.17%	1.55%	-4.61%	-5.75%
Dividend per Share ²	7	5.5	4	6	4.2	3.6
Rate of return	13.8%	8.68%	7.77%	5.31%	5.29%	6.14%
EPS ²	6	7.66	-14.22	10.35	7.333	5.47
Distribution rate	117%	71.8%	-28.1%	58%	57.3%	65.8%
Net sales ¹	30,875	31,125	29,554	38,507	39,243	32,092
EBITDA ¹	2,530	2,850	2,644	3,289	2,450	1,912
EBIT ¹	1,722	2,087	1,979	2,650	1,725	1,096
Net income ¹	3,277	4,182	-7,758	5,652	4,007	2,986
Net Debt ¹	-10,822	-11,721	-8,007	-4,410	-1,625	876.6
Reference price ²	50.60	63.40	51.50	113.00	79.40	58.60
Nbr of stocks (in thousands)	553,620	553,620	553,620	553,620	553,620	553,620
Announcement Date	3/30/21	3/30/22	5/11/23	3/29/24	3/31/25	3/31/26

¹TWD in Million²TWD

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.($)
CHINA MOTOR CORPORATION	-	-	-	-	904M
TESLA, INC.	335.37x	12.86x	94.36x	-.--%	1,401B
TOYOTA MOTOR CORPORATION	9.93x	1.27x	11.47x	3.3%	231B
BYD COMPANY LIMITED	15.15x	0.81x	5.42x	1.62%	101B
FERRARI N.V.	36.17x	9.15x	23.31x	1.08%	77.16B
GENERAL MOTORS COMPANY	8.15x	0.36x	2.87x	0.86%	73.67B
HYUNDAI MOTOR COMPANY	7.7x	1.21x	13.96x	3.51%	54.7B
FORD MOTOR COMPANY	12.21x	0.27x	3.47x	4.85%	49.57B
HONDA MOTOR CO., LTD.	11.63x	0.68x	9.27x	3.96%	44.32B
PORSCHE AG	21.96x	1.28x	7.16x	2.46%	43.21B
Average	50.92x	3.10x	19.03x	2.4%	207.67B
Weighted average by Cap.	231.02x	9.29x	66.99x	0.86%