investorscraft@gmail.com

Intrinsic ValueGreat Wall Motor Company Limited (2333.HK)

Previous CloseHK$13.25
Intrinsic Value
Upside potential
Previous Close
HK$13.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Great Wall Motor operates as a comprehensive automotive manufacturer specializing in the research, development, production, and global distribution of vehicles and automotive components. The company maintains a diversified portfolio across multiple vehicle segments, including pick-up trucks, SUVs, sedans, and new energy vehicles marketed under distinct brand identities such as Haval, WEY, ORA, and Tank. Its core revenue model integrates vehicle sales with an extensive ecosystem of automotive services, encompassing parts manufacturing, financing, leasing, technical consultation, and after-sales support. Within China's highly competitive automotive sector, Great Wall Motor has established a strong market position, particularly in the SUV and pickup truck categories, while expanding its international footprint across key markets including Russia, Australia, and South Africa. The company's strategic focus on new energy vehicles and technological innovation, including unmanned vehicle development, positions it to capitalize on evolving consumer preferences and regulatory shifts toward electrification and autonomous driving technologies.

Revenue Profitability And Efficiency

Great Wall Motor generated HKD 199.6 billion in revenue for FY 2024, demonstrating substantial scale in the competitive automotive market. The company achieved net income of HKD 12.7 billion, reflecting a net margin of approximately 6.4%. Operating cash flow of HKD 27.8 billion significantly exceeded capital expenditures of HKD 11.7 billion, indicating strong cash generation efficiency relative to investment requirements for maintaining and expanding production capabilities.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 1.49, translating to earnings power that supports both reinvestment and shareholder returns. With operating cash flow covering capital expenditures by approximately 2.4 times, Great Wall Motor demonstrates effective capital deployment. The substantial cash generation relative to earnings indicates strong working capital management and operational efficiency in its manufacturing and sales operations.

Balance Sheet And Financial Health

Great Wall Motor maintains a solid financial position with HKD 30.7 billion in cash and equivalents against total debt of HKD 57.9 billion. The company's moderate leverage profile provides financial flexibility while supporting ongoing operations and strategic investments. The liquidity position appears adequate to meet short-term obligations and fund selective growth initiatives in the capital-intensive automotive industry.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.49, representing a payout ratio of approximately 33% based on reported EPS. This balanced capital allocation strategy supports both reinvestment in growth initiatives, particularly in new energy vehicle development, and consistent returns to shareholders through dividend distributions amid the cyclical nature of the automotive industry.

Valuation And Market Expectations

With a market capitalization of approximately HKD 210.6 billion, the company trades at a P/E ratio of around 16.6 times trailing earnings. The beta of 1.054 indicates slightly higher volatility than the broader market, reflecting typical cyclical characteristics of automotive stocks. Current valuation metrics suggest market expectations for moderate growth and stable profitability in the evolving automotive landscape.

Strategic Advantages And Outlook

Great Wall Motor's strategic advantages include its strong brand portfolio, established manufacturing capabilities, and growing presence in new energy vehicles. The company's diversified product range across multiple vehicle segments and expanding international footprint provide resilience against market cyclicality. Continued investment in technological innovation and electrification positions the company to navigate industry transformation while maintaining competitive positioning in both domestic and international markets.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial market data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount