Valuation First Tractor Company Limited Shanghai S.E.
Stocks
601038
CNE100001JN7
Heavy Machinery & Vehicles
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.76 CNY | -2.76% |
|
-0.29% | -2.89% |
| 06-03 | First Tractor to Pay 2025 Dividend on July 15 | MT |
| 06-02 | First Tractor Company Limited Declares Final Dividend for the Year Ended December 31, 2025, Payable on 15 July 2026 | CI |
Company Valuation: First Tractor Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,571 | 9,548 | 12,426 | 13,459 | 13,313 | 13,060 | - | - |
| Change | - | -17.49% | 30.14% | 8.32% | -1.09% | -1.9% | - | - |
| Enterprise Value (EV) 1 | 11,571 | 9,548 | 12,426 | 13,459 | 11,852 | 10,686 | 9,431 | 8,057 |
| Change | - | -17.49% | 30.14% | 8.32% | -11.94% | -9.84% | -11.74% | -14.56% |
| P/E | - | - | - | - | 10.4x | 9.09x | 7.34x | 5.83x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | 0.6x | 0.3x | 0.2x |
| Capitalization / Revenue | - | 0.77x | 1.08x | 1.13x | 1.23x | 1.06x | 0.95x | 0.81x |
| EV / Revenue | - | 0.77x | 1.08x | 1.13x | 1.1x | 0.87x | 0.68x | 0.5x |
| EV / EBITDA | - | 10.4x | 9.62x | 9.9x | 9.63x | 10.7x | 6.75x | 4.69x |
| EV / EBIT | - | 16.2x | 12.5x | 12.9x | 12.9x | 12.5x | 7.88x | 5.37x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 0.1975 | 0.31 | 0.38 | 0.48 |
| Rate of return | - | - | - | - | 2.63% | 4.06% | 4.98% | 6.29% |
| EPS 2 | - | - | - | - | 0.7226 | 0.84 | 1.04 | 1.31 |
| Distribution rate | - | - | - | - | 27.3% | 36.9% | 36.5% | 36.6% |
| Net sales 1 | - | 12,455 | 11,534 | 11,904 | 10,823 | 12,330 | 13,774 | 16,134 |
| EBITDA 1 | - | 920.5 | 1,292 | 1,360 | 1,231 | 997.4 | 1,397 | 1,718 |
| EBIT 1 | - | 588 | 996.3 | 1,046 | 918.2 | 853.7 | 1,196 | 1,500 |
| Net income 1 | 438.2 | 681.1 | 997 | 922 | 812 | 926 | 1,158 | 1,423 |
| Net Debt 1 | - | - | - | - | -1,461 | -2,374 | -3,628 | -5,002 |
| Reference price 2 | 3.218 | 3.264 | 4.502 | 6.747 | 7.513 | 7.632 | 7.632 | 7.632 |
| Nbr of stocks (in thousands) | 1,123,645 | 1,123,645 | 1,123,645 | 1,123,645 | 1,123,645 | 1,123,645 | - | - |
| Announcement Date | 3/29/22 A | 3/21/23 A | 3/27/24 A | 3/27/25 A | 3/26/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.74x | 5.19x | 29.49x | 1.16% | 160B | |
| 20.63x | - | - | 1.72% | 8.75B | |
| 17.7x | 0.93x | 8.54x | 3.32% | 3.87B | |
| 24.74x | 2.58x | 20.67x | 1.46% | 3.62B | |
| 21.07x | - | - | 1.34% | 1.13B | |
| 9.79x | - | - | 2.84% | 995M | |
| 67.87x | 0.84x | 8.95x | 0.94% | 868M | |
| Average | 27.79x | 2.39x | 16.91x | 1.82% | 25.6B | |
| Weighted average by Cap. | 31.63x | 5.01x | 28.71x | 1.25% |
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
- 38 Stock
- 601038 Stock
- Valuation First Tractor Company Limited
Select your edition
All financial news and data tailored to specific country editions
