Valuation First Tractor Company Limited Shanghai S.E.
Stocks
601038
CNE100001JN7
Heavy Machinery & Vehicles
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.36 CNY | -1.22% |
|
-3.73% | -19.83% |
| 06-03 | First Tractor to Pay 2025 Dividend on July 15 | MT |
| 06-02 | First Tractor Company Limited Declares Final Dividend for the Year Ended December 31, 2025, Payable on 15 July 2026 | CI |
Company Valuation: First Tractor Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,571 | 9,548 | 12,426 | 13,459 | 13,313 | 10,610 | - | - |
| Change | - | -17.49% | 30.14% | 8.32% | -1.09% | -20.3% | - | - |
| Enterprise Value (EV) 1 | 11,571 | 9,548 | 12,426 | 13,459 | 11,852 | 8,236 | 6,981 | 5,608 |
| Change | - | -17.49% | 30.14% | 8.32% | -11.94% | -30.51% | -15.23% | -19.68% |
| P/E | - | - | - | - | 10.4x | 7.01x | 5.66x | 4.5x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | 0.4x | 0.2x | 0.2x |
| Capitalization / Revenue | - | 0.77x | 1.08x | 1.13x | 1.23x | 0.86x | 0.75x | 0.67x |
| EV / Revenue | - | 0.77x | 1.08x | 1.13x | 1.1x | 0.67x | 0.5x | 0.35x |
| EV / EBITDA | - | 10.4x | 9.62x | 9.9x | 9.63x | 7.28x | 5x | 3.26x |
| EV / EBIT | - | 16.2x | 12.5x | 12.9x | 12.9x | 9.6x | 6.22x | 3.86x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 0.1975 | 0.31 | 0.38 | 0.48 |
| Rate of return | - | - | - | - | 2.63% | 5.26% | 6.45% | 8.15% |
| EPS 2 | - | - | - | - | 0.7226 | 0.84 | 1.04 | 1.31 |
| Distribution rate | - | - | - | - | 27.3% | 36.9% | 36.5% | 36.6% |
| Net sales 1 | - | 12,455 | 11,534 | 11,904 | 10,823 | 12,273 | 14,067 | 15,857 |
| EBITDA 1 | - | 920.5 | 1,292 | 1,360 | 1,231 | 1,131 | 1,397 | 1,718 |
| EBIT 1 | - | 588 | 996.3 | 1,046 | 918.2 | 858.2 | 1,123 | 1,453 |
| Net income 1 | 438.2 | 681.1 | 997 | 922 | 812 | 939.5 | 1,147 | 1,436 |
| Net Debt 1 | - | - | - | - | -1,461 | -2,374 | -3,628 | -5,002 |
| Reference price 2 | 3.218 | 3.264 | 4.502 | 6.747 | 7.513 | 5.891 | 5.891 | 5.891 |
| Nbr of stocks (in thousands) | 1,123,645 | 1,123,645 | 1,123,645 | 1,123,645 | 1,123,645 | 1,123,645 | - | - |
| Announcement Date | 3/29/22 | 3/21/23 | 3/27/24 | 3/27/25 | 3/26/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.55x | 5.17x | 29.21x | 1.1% | 159B | |
| 20.79x | - | - | 1.71% | 8.82B | |
| 17.06x | 0.92x | 8.19x | 3.49% | 3.9B | |
| 23.04x | 2.41x | 18.43x | 1.49% | 3.34B | |
| 23.44x | - | - | 1.24% | 1.24B | |
| 9.31x | - | - | 2.99% | 936M | |
| Average | 21.03x | 2.83x | 18.61x | 2% | 29.55B | |
| Weighted average by Cap. | 31.26x | 5.01x | 28.50x | 1.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 38 Stock
- 601038 Stock
- Valuation First Tractor Company Limited
Select your edition
All financial news and data tailored to specific country editions
