OTCMGELYY
Market cap19bUSD
Dec 20, Last price
39.54USD
1D
0.19%
1Q
55.40%
Jan 2017
111.25%
Name
Geely Automobile Holdings Ltd
Chart & Performance
Profile
Geely Automobile Holdings Limited, an investment holding company, operates as an automobile manufacturer primarily in the People's Republic of China. The company engages in the research and development, production, marketing, and sale of vehicles, automobile parts, and related automobile components, as well as provision of related after-sales and technical services. It primarily offers sedans, wagons, sport utility cars, and electric vehicles under the Geely, Geometry, and ZEEKR brands. The company also provides vehicles design, technology consulting, general logistics, packing, and storage services; researches and develops technology; procures mechanical and electrical equipment; and manufactures and sells vehicle engines. It operates in Malaysia, Eastern Europe, the Middle East, Northern Europe, the Philippines, Central and South America, Africa, and other countries. The company is headquartered in Wan Chai, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 179,203,592 21.11% | 147,964,647 45.62% | 101,611,056 10.31% | |||||||
Cost of revenue | 175,640,637 | 152,355,698 | 98,429,113 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,562,955 | (4,391,051) | 3,181,943 | |||||||
NOPBT Margin | 1.99% | 3.13% | ||||||||
Operating Taxes | 14,924 | 32,278 | 312,167 | |||||||
Tax Rate | 0.42% | 9.81% | ||||||||
NOPAT | 3,548,031 | (4,423,329) | 2,869,776 | |||||||
Net income | 5,308,408 0.91% | 5,260,353 8.52% | 4,847,448 -12.40% | |||||||
Dividends | (1,915,763) | (1,925,145) | (1,738,827) | |||||||
Dividend yield | 2.20% | 1.66% | 0.83% | |||||||
Proceeds from repurchase of equity | 121 | 8,609 | 120,985 | |||||||
BB yield | 0.00% | -0.01% | -0.06% | |||||||
Debt | ||||||||||
Debt current | 753,611 | 2,618,975 | 2,105,030 | |||||||
Long-term debt | 10,006,527 | 12,873,397 | 3,104,399 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,275,678 | 1,602,020 | 961,697 | |||||||
Net debt | (40,806,533) | (34,280,988) | (33,360,825) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 22,342,369 | 16,018,395 | 15,348,343 | |||||||
CAPEX | (5,711,295) | (10,336,988) | (6,100,193) | |||||||
Cash from investing activities | (16,144,646) | (12,130,350) | (7,159,167) | |||||||
Cash from financing activities | (2,763,776) | 1,325,083 | 916,019 | |||||||
FCF | 8,398,910 | (5,766,244) | (1,414,449) | |||||||
Balance | ||||||||||
Cash | 35,745,963 | 33,341,339 | 28,013,995 | |||||||
Long term investments | 15,820,708 | 16,432,021 | 10,556,259 | |||||||
Excess cash | 42,606,491 | 42,375,127 | 33,489,701 | |||||||
Stockholders' equity | 69,323,908 | 65,119,957 | 53,015,480 | |||||||
Invested Capital | 53,920,874 | 45,971,817 | 40,072,390 | |||||||
ROIC | 7.10% | 6.81% | ||||||||
ROCE | 3.69% | 4.30% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 10,130,002 | 10,146,991 | 9,886,713 | |||||||
Price | 8.59 -24.65% | 11.40 -46.48% | 21.30 -12.88% | |||||||
Market cap | 87,016,717 -24.78% | 115,675,694 -45.07% | 210,586,980 -9.92% | |||||||
EV | 53,192,217 | 82,460,066 | 178,840,981 | |||||||
EBITDA | 11,765,717 | 3,927,280 | 10,075,265 | |||||||
EV/EBITDA | 4.52 | 21.00 | 17.75 | |||||||
Interest | 417,013 | 550,689 | 264,829 | |||||||
Interest/NOPBT | 11.70% | 8.32% |