Wuling Motors Holdings Limited (0305.HK)

0.690.03 (-4.17%)

Wuling Motors Holdings Limited (0305.HK) stock comprehensive Forecast and Price Target with Analyst Ratings, Revenue Estimates, and complete financial and advanced discounted cashflow forecasts for up to 10 years.

High Bankruptcy RiskFair ValuationLow ProfitabilityWeak Financial HealthModerate EfficiencyModerate GrowthLow QualityAdequate Dividend ProfileIndustry Rank: 0.36%Sector Rank: 1.40%

HKSE - Consumer Cyclical - Auto - Parts | Market Cap: 2.28B | Next Earnings Date: 26 Aug 2025

Day's Range

0.68 - 0.75

52-Week Range

0.33 - 0.86

Volume

18.36M / 4.66M (Avg.)

P/E Ratio | EPS

34.50 | 0.02

Trending:

Analyst Consensus

Compare with Competitor

None

View analysts' price targets and recommendations, and compare them with competitors.

Analyst Price Target

No Data

No price target data available for this metric.

Analyst Recommendation

Neutral consensus among analysts.

Financial Forecasts for December 2023

Select Date

Dec 2027 Dec 2026 Dec 2025 Dec 2024 Dec 2023 Dec 2022

Compare with Competitor

None WLMTF 3606.HK 0425.HK

Analyze analyst forecasts for the company and compare them with competitors.

Estimated Revenue

20.70B

Increased from previous period

Low: 20.70B | High: 20.70B

The estimated revenue has increased from the previous period.

Estimated EBITDA

646.41M

Increased from previous period

Low: 646.41M | High: 646.41M

The estimated EBITDA has increased from the previous period.

Estimated EPS

0.01

Increased from previous period

Low: 0.01 | High: 0.01

The estimated EPS has increased from the previous period.

Estimated Net Income

49.29M

Increased from previous period

Low: 49.29M | High: 49.29M

The estimated net income has increased from the previous period.

Estimated EBIT

-24.07M

Increased from previous period

Low: -24.07M | High: -24.07M

The estimated EBIT has increased from the previous period.

Estimated SG&A Expense

1.22B

Increased from previous period

Low: 1.22B | High: 1.22B

The estimated SG&A expenses have increased from the previous period.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2028

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None 0335.HK 0259.HK 0310.HK

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

4.53B

No peer data available for comparison.

Revenue Growth Rate

-14.96%

No peer data available for comparison.

EBITDA

141.50M

No peer data available for comparison.

EBITDA Margin

3.12%

No peer data available for comparison.

EBIT

-5.27M

No peer data available for comparison.

EBIT Margin

-0.12%

No peer data available for comparison.

Depreciation

146.77M

No peer data available for comparison.

Total Cash

899.96M

No peer data available for comparison.

Cash as Percentage of Revenue

19.86%

No peer data available for comparison.

Receivables

2.46B

No peer data available for comparison.

Receivables as Percentage of Revenue

54.22%

No peer data available for comparison.

Inventories

426.15M

No peer data available for comparison.

Inventories as Percentage of Revenue

9.40%

No peer data available for comparison.

Accounts Payable

2.25B

No peer data available for comparison.

Payables as Percentage of Revenue

49.72%

No peer data available for comparison.

Capital Expenditure

-91.46M

No peer data available for comparison.

CapEx as Percentage of Revenue

-2.02%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

4.42%

No peer data available for comparison.

Cost of Equity

14.24%

No peer data available for comparison.

Cost of Debt

3.93%

No peer data available for comparison.

Beta

2.18

No peer data available for comparison.

Diluted Shares Outstanding

3.30B

No peer data available for comparison.

Total Debt

5.98B

No peer data available for comparison.

Total Equity

1.39B

No peer data available for comparison.

Total Capital

7.37B

No peer data available for comparison.

Debt Weighting

81.19%

No peer data available for comparison.

Equity Weighting

18.81%

No peer data available for comparison.

EBIAT

-2.88M

No peer data available for comparison.

Unlevered Free Cash Flow

163.31M

No peer data available for comparison.

Long-Term Growth Rate

2.00%

No peer data available for comparison.

Terminal Value

5.85B

No peer data available for comparison.

Enterprise Value

5.82B

No peer data available for comparison.

Net Debt

2.53B

No peer data available for comparison.

Equity Value

3.29B

No peer data available for comparison.

Equity Value Per Share

1.00

No peer data available for comparison.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2028

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None 0335.HK 0259.HK 0310.HK

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

4.53B

No peer data available for comparison.

Revenue Growth Rate

-14.96%

No peer data available for comparison.

EBITDA

141.50M

No peer data available for comparison.

EBITDA Margin

3.12%

No peer data available for comparison.

EBIT

-5.27M

No peer data available for comparison.

EBIT Margin

-0.12%

No peer data available for comparison.

Depreciation

146.77M

No peer data available for comparison.

Total Cash

899.96M

No peer data available for comparison.

Cash as Percentage of Revenue

19.86%

No peer data available for comparison.

Receivables

2.46B

No peer data available for comparison.

Receivables as Percentage of Revenue

54.22%

No peer data available for comparison.

Inventories

426.15M

No peer data available for comparison.

Inventories as Percentage of Revenue

9.40%

No peer data available for comparison.

Accounts Payable

2.25B

No peer data available for comparison.

Payables as Percentage of Revenue

49.72%

No peer data available for comparison.

Capital Expenditure

-91.46M

No peer data available for comparison.

CapEx as Percentage of Revenue

-2.02%

No peer data available for comparison.

Weighted Average Cost of Capital (WACC)

4.42%

No peer data available for comparison.

Cost of Equity

14.24%

No peer data available for comparison.

Cost of Debt

3.93%

No peer data available for comparison.

Beta

2.18

No peer data available for comparison.

Diluted Shares Outstanding

3.30B

No peer data available for comparison.

Total Debt

5.98B

No peer data available for comparison.

Total Equity

1.39B

No peer data available for comparison.

Total Capital

7.37B

No peer data available for comparison.

Debt Weighting

81.19%

No peer data available for comparison.

Equity Weighting

18.81%

No peer data available for comparison.

EBIAT

-2.88M

No peer data available for comparison.

Unlevered Free Cash Flow

163.31M

No peer data available for comparison.

Long-Term Growth Rate

2.00%

No peer data available for comparison.

Terminal Value

5.85B

No peer data available for comparison.

Enterprise Value

5.82B

No peer data available for comparison.

Net Debt

2.53B

No peer data available for comparison.

Equity Value

3.29B

No peer data available for comparison.

Equity Value Per Share

1.00

No peer data available for comparison.

Select Metric for Chart