Loading...
XHKG1293
Market cap61mUSD
Dec 27, Last price  
0.17HKD
1D
8.39%
1Q
63.11%
Jan 2017
-91.20%
IPO
-97.67%
Name

Grand Baoxin Auto Group Ltd

Chart & Performance

D1W1MN
XHKG:1293 chart
P/E
3.56
P/S
0.01
EPS
0.04
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
-2.81%
Revenues
31.91b
+0.66%
7,716,564,00012,010,929,00018,092,903,00030,081,687,00030,723,432,00023,776,461,00025,708,800,00034,557,985,00036,790,736,00036,463,878,00035,134,341,00037,582,644,00031,698,687,00031,906,979,000
Net income
126m
P
303,940,000601,905,000715,893,0001,006,805,000706,644,000220,094,000417,189,000803,688,000565,999,000629,202,000211,418,000551,986,000-697,982,000125,747,000
CFO
174m
-77.53%
-121,247,000-332,849,00079,304,000703,660,0001,478,060,000588,165,0001,353,756,000955,106,000706,006,000662,250,0002,143,399,0001,512,353,000776,188,000174,387,000
Dividend
Jun 19, 20180.1 HKD/sh
Earnings
Mar 26, 2025

Profile

Grand Baoxin Auto Group Limited, an investment holding company, engages in the sale and service of motor vehicles primarily in Mainland China. It also offers after-sales services, such as maintenance, repair, and vehicle customization; and sells auto parts and related products, accessories, and other automobile related products, as well as secondhand automobiles. In addition, the company provides auto beauty, retrofitting, and finance leasing services; and auto, commercial, and non-auto insurance products. As of December 31, 2021, it operated 111 stores. The company was formerly known as Baoxin Auto Group Limited and changed its name to Grand Baoxin Auto Group Limited in April 2017. Grand Baoxin Auto Group Limited was founded in 1999 and is headquartered in Shanghai, the People's Republic of China. Grand Baoxin Auto Group Limited is a subsidiary of China Grand Automotive Services Co. Limited.
URL
http://www.klbaoxin.com/
IPO date
Dec 14, 2011
Employees
6,568
Domiciled in
CN
Incorporated in
KY

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
31,906,979
0.66%
31,698,687
-15.66%
37,582,644
6.97%
Cost of revenue
32,342,391
33,022,162
37,214,517
Unusual Expense (Income)
NOPBT
(435,412)
(1,323,475)
368,127
NOPBT Margin
0.98%
Operating Taxes
115,008
129,576
365,726
Tax Rate
99.35%
NOPAT
(550,420)
(1,453,051)
2,401
Net income
125,747
-118.02%
(697,982)
-226.45%
551,986
161.09%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
5,610,577
11,403,454
12,294,715
Long-term debt
2,481,399
3,591,298
4,631,609
Deferred revenue
1,855,385
2,859,255
Other long-term liabilities
2,472,976
(2,309,422)
(3,326,286)
Net debt
7,546,992
14,168,520
14,970,578
Cash flow
Cash from operating activities
174,387
776,188
1,512,353
CAPEX
(582,442)
(546,308)
(550,081)
Cash from investing activities
(185,875)
(275,491)
(217,853)
Cash from financing activities
(276,036)
(1,748,352)
(1,535,314)
FCF
4,177,109
284,590
(195,298)
Balance
Cash
324,280
596,385
1,703,061
Long term investments
220,704
229,847
252,685
Excess cash
76,614
Stockholders' equity
5,362,319
5,908,179
6,608,280
Invested Capital
17,262,519
21,924,183
24,640,847
ROIC
0.01%
ROCE
1.46%
EV
Common stock shares outstanding
2,837,511
2,837,511
2,837,511
Price
Market cap
EV
EBITDA
87,589
(792,494)
902,273
EV/EBITDA
Interest
541,341
539,375
598,008
Interest/NOPBT
162.45%