investorscraft@gmail.com

Intrinsic ValueGreat Wall Motor Company Limited (601633.SS)

Previous Close$20.69
Intrinsic Value
Upside potential
Previous Close
$20.69

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 prominent Chinese automobile manufacturer specializing in the research, development, production, and global sales of vehicles and automotive components. The company's diversified portfolio includes pick-up trucks, SUVs, sedans, and new energy vehicles marketed under established brands such as Haval, WEY, ORA, and Tank. Its core revenue model integrates vehicle sales with comprehensive after-sales services, parts distribution, and ancillary operations including auto financing, logistics, and technology consulting. Operating within the highly competitive global automotive sector, Great Wall has carved a significant niche in the SUV and pickup truck segments, particularly in emerging markets. The company maintains a robust international footprint with operations across Russia, South Africa, Australia, and the Middle East, complementing its dominant domestic presence. This strategic market positioning enables resilience against regional economic fluctuations while capitalizing on growing demand for both traditional and electric vehicles in developing economies.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 202.2 billion for the period, demonstrating strong market penetration. With net income reaching CNY 12.7 billion, the firm maintained healthy profitability margins despite competitive pressures. Operating cash flow of CNY 27.8 billion significantly exceeded capital expenditures, indicating efficient cash generation from core operations to support ongoing investments and strategic initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.49 reflects solid earnings generation capacity relative to the share base. The substantial operating cash flow coverage of capital investments (CNY 11.7 billion) demonstrates effective capital allocation. The company's ability to generate strong cash flows from operations while funding growth initiatives indicates disciplined capital efficiency across its automotive and ancillary business segments.

Balance Sheet And Financial Health

The balance sheet shows CNY 30.7 billion in cash and equivalents against total debt of CNY 57.9 billion, indicating moderate leverage. The cash position provides adequate liquidity for operations and strategic investments. The debt level appears manageable given the company's scale and cash flow generation capacity, supporting financial stability amid industry cyclicality.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.45, representing a reasonable payout ratio. Growth initiatives appear focused on international expansion and new energy vehicle development, particularly under the ORA and Tank brands. The balance between dividend distributions and reinvestment in strategic growth areas suggests a balanced capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 193.8 billion, the company trades at valuation multiples that reflect its position in the competitive automotive sector. The beta of 1.054 indicates slightly higher volatility than the market, consistent with automotive industry characteristics. Current valuation appears to incorporate expectations for continued execution in both domestic and international markets.

Strategic Advantages And Outlook

The company's diversified brand portfolio and strong presence in SUV and pickup segments provide competitive advantages. International expansion and new energy vehicle development represent key growth vectors. The comprehensive service ecosystem, including financing and after-sales support, enhances customer retention and revenue diversification. Execution in these strategic areas will be critical for maintaining competitive positioning.

Sources

Company financial reportsStock exchange disclosuresMarket 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