Valuation Great Wall Motor Company Limited Shanghai S.E.
Stocks
601633
CNE1000018V8
Auto & Truck Manufacturers
|
End-of-day quote
Shanghai S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 14.02 CNY | -0.64% |
|
+0.86% | -38.05% |
| 10-30 | Great Wall Motor Company Limited Reports Earnings Results for the Nine Months Ended September 30, 2026 | CI |
| 10-30 | Great Wall Motor Posts Lower Q3 Attributable Profit; Operating Revenue Down | MT |
Company Valuation: Great Wall Motor Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 365,511 | 204,264 | 176,142 | 192,821 | 173,086 | 100,415 | - | - |
| Change | - | -44.12% | -13.77% | 9.47% | -10.23% | -41.99% | - | - |
| Enterprise Value (EV) 1 | 353,468 | 198,234 | 167,145 | 182,589 | 158,726 | 61,532 | 55,351 | 52,903 |
| Change | - | -43.92% | -15.68% | 9.24% | -13.07% | -61.23% | -10.05% | -4.42% |
| P/E | 29.9x | 9.88x | 11.2x | 8.61x | 11.9x | 5.99x | 4.74x | 4.55x |
| PBR | 3.25x | 1.12x | 1.14x | 1.4x | 1.34x | 0.5x | 0.46x | 0.43x |
| PEG | - | 0.4x | -1.13x | 0.1x | -0.5x | -0.3x | 0.2x | 1.12x |
| Capitalization / Revenue | 2.68x | 1.49x | 1.02x | 0.95x | 0.78x | 0.43x | 0.38x | 0.35x |
| EV / Revenue | 2.59x | 1.44x | 0.96x | 0.9x | 0.71x | 0.26x | 0.21x | 0.18x |
| EV / EBITDA | 30.1x | 14x | 11.5x | 8.99x | 9.59x | 4.29x | 2.66x | 2.32x |
| EV / EBIT | 55.5x | 24.9x | 23.2x | 13.1x | 13.8x | 8.99x | 4.61x | 3.71x |
| EV / FCF | 15.5x | -49.7x | 110x | 10.9x | 5.39x | 3.61x | 2.92x | 3.1x |
| FCF Yield | 6.46% | -2.01% | 0.91% | 9.15% | 18.6% | 27.7% | 34.3% | 32.2% |
| Dividend per Share 2 | 0.37 | 0.3 | 0.3 | 0.45 | 0.35 | 0.32 | 0.3896 | 0.412 |
| Rate of return | 1.69% | 3.34% | 3.26% | 3.51% | 2.55% | 5.81% | 7.07% | 7.48% |
| EPS 2 | 0.73 | 0.91 | 0.82 | 1.49 | 1.16 | 0.9194 | 1.162 | 1.209 |
| Distribution rate | 50.7% | 33% | 36.6% | 30.2% | 30.2% | 34.8% | 33.5% | 34.1% |
| Net sales 1 | 136,300 | 137,351 | 173,212 | 202,195 | 222,824 | 232,479 | 267,683 | 286,431 |
| EBITDA 1 | 11,727 | 14,128 | 14,518 | 20,321 | 16,558 | 14,336 | 20,797 | 22,795 |
| EBIT 1 | 6,369 | 7,967 | 7,201 | 13,921 | 11,534 | 6,842 | 12,013 | 14,254 |
| Net income 1 | 6,781 | 8,279 | 7,022 | 12,692 | 9,865 | 7,822 | 10,430 | 11,373 |
| Net Debt 1 | -12,043 | -6,030 | -8,997 | -10,232 | -14,360 | -38,883 | -45,064 | -47,513 |
| Reference price 2 | 21.833 | 8.987 | 9.204 | 12.836 | 13.749 | 5.506 | 5.506 | 5.506 |
| Nbr of stocks (in thousands) | 9,235,467 | 8,645,413 | 8,456,737 | 8,511,594 | 8,558,529 | 8,563,486 | - | - |
| Announcement Date | 2/8/22 | 2/2/23 | 1/24/24 | 3/28/25 | 1/30/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 394.54x | 14.36x | 104.33x | -.--% | 1,580B | |
| 9.8x | 1.26x | 11.43x | 3.32% | 230B | |
| 13.85x | 0.78x | 5.3x | 1.81% | 98.31B | |
| 36.01x | 9.11x | 23.23x | 1.09% | 76.32B | |
| 8.11x | 0.37x | 2.97x | 0.82% | 73.73B | |
| 7.73x | 1.18x | 13.74x | 3.89% | 49.46B | |
| 13.58x | 0.27x | 3.14x | 4.88% | 48.92B | |
| 23.65x | 1.41x | 7.98x | 2.48% | 47.52B | |
| 11.43x | 0.68x | 9.2x | 3.98% | 44.15B | |
| Average | 57.63x | 3.27x | 20.15x | 2.48% | 249.81B | |
| Weighted average by Cap. | 281.61x | 10.66x | 76.33x | 0.81% |
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
- 2333 Stock
- 601633 Stock
- Valuation Great Wall Motor Company Limited
Select your edition
All financial news and data tailored to specific country editions
