Stock 9866 NIO INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NIO Inc. Hong Kong S.E.

Equities

9866

KYG6525F1028

Auto & Truck Manufacturers

End-of-day quote Hong Kong S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
34.8 USD +7.24% Intraday chart for NIO Inc. +15.42% -52.72%
Apr. 26 Asian Equities Traded in the US as American Depositary Receipts Trend Higher in Friday Trading, End Week Up 3.5% MT
Apr. 24 Sitong Light Alloys Ties Up With NIO in Developing Recycling System for Vehicle Parts MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 29,460 496,965 320,078 111,124 133,893 67,317 - -
Enterprise Value (EV) 1 36,849 462,457 282,656 88,228 133,893 59,156 63,349 55,071
P/E ratio -2.53 x -67.1 x -29.9 x -7.56 x -5.17 x -3.86 x -5.86 x -10.2 x
Yield - - - - - - - -
Capitalization / Revenue 3.76 x 30.6 x 8.86 x 2.26 x 2.41 x 1.02 x 0.7 x 0.6 x
EV / Revenue 4.71 x 28.4 x 7.82 x 1.79 x 2.41 x 0.9 x 0.66 x 0.49 x
EV / EBITDA -3.78 x -130 x -101 x -8.41 x - -4.54 x -9.02 x -14 x
EV / FCF -3.53 x 562 x -134 x -8.14 x - -3.61 x -7.87 x -12 x
FCF Yield -28.3% 0.18% -0.75% -12.3% - -27.7% -12.7% -8.3%
Price to Book -4.73 x 18.4 x 9.53 x 4.61 x - 4.67 x 11 x 6.06 x
Nbr of stocks (in thousands) 1,052,662 1,562,643 1,590,573 1,652,453 2,079,974 2,068,968 - -
Reference price 2 27.99 318.0 201.2 67.25 64.37 32.54 32.54 32.54
Announcement Date 3/18/20 3/1/21 3/24/22 3/1/23 3/5/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,825 16,258 36,136 49,269 55,618 65,824 95,621 112,835
EBITDA 1 -9,747 -3,561 -2,788 -10,492 - -13,027 -7,019 -3,947
EBIT 1 -10,746 -4,608 -4,496 -13,345 -20,286 -17,325 -11,919 -10,893
Operating Margin -137.33% -28.34% -12.44% -27.09% -36.47% -26.32% -12.46% -9.65%
Earnings before Tax (EBT) 1 -11,288 -5,298 -3,975 -14,382 -20,459 -16,425 -11,119 -9,375
Net income 1 -11,413 -5,611 -10,572 -14,559 -21,147 -16,178 -11,174 -7,649
Net margin -145.86% -34.51% -29.26% -29.55% -38.02% -24.58% -11.69% -6.78%
EPS 2 -11.08 -4.740 -6.720 -8.890 -12.44 -8.430 -5.555 -3.181
Free Cash Flow 1 -10,428 823.2 -2,112 -10,839 - -16,393 -8,051 -4,572
FCF margin -133.27% 5.06% -5.85% -22% - -24.9% -8.42% -4.05%
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - - -
Announcement Date 3/18/20 3/1/21 3/24/22 3/1/23 3/5/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 9,805 9,901 19,706 9,911 10,292 13,002 16,064 10,676 8,772 - 19,067 17,103 10,452 14,435 17,059 20,034 18,770
EBITDA 1 - -1,883 - - - - - - - - - - -3,009 -2,952 -2,849 -3,407 -2,249
EBIT 1 -726.3 -2,445 -3,437 -1,716 -2,355 -3,258 -6,016 -6,016 -5,464 - -4,240 -6,059 -5,385 -4,382 -3,908 -4,133 -
Operating Margin -7.41% -24.7% -17.44% -17.31% -22.88% -25.06% -37.45% -56.34% -62.29% - -22.24% -35.43% -51.53% -30.35% -22.91% -20.63% -
Earnings before Tax (EBT) 1 -832.1 -2,110 -2,942 -1,752 -2,759 -4,101 -5,769 -4,732 -6,037 - -4,555 -5,135 -4,742 -4,292 -4,070 -4,535 -3,324
Net income 1 -2,859 -2,179 -5,038 -1,825 -2,745 -4,142 -5,847 -4,804 -6,122 -10,926 -4,629 -5,593 -5,195 -4,513 -4,090 -4,389 -4,174
Net margin -29.16% -22.01% -25.57% -18.42% -26.67% -31.86% -36.4% -44.99% -69.79% - -24.28% -32.7% -49.7% -31.26% -23.98% -21.91% -22.24%
EPS 2 -1.820 -1.360 -3.170 -1.120 -1.680 -2.530 -3.550 -2.910 -3.700 - -2.670 -3.180 -2.007 -1.928 -1.517 -2.352 -1.887
Dividend per Share 2 - - - - - - - - - - - - - - - - -
Announcement Date 11/9/21 3/24/22 3/24/22 6/9/22 9/7/22 11/10/22 3/1/23 6/9/23 8/29/23 8/29/23 12/5/23 3/5/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 7,389 - - - - - - -
Net Cash position 1 - 34,507 37,422 22,896 - 8,160 3,968 12,245
Leverage (Debt/EBITDA) -0.7581 x - - - - - - -
Free Cash Flow 1 -10,428 823 -2,112 -10,839 - -16,393 -8,051 -4,572
ROE (net income / shareholders' equity) -310% -53.8% -34.2% -49.7% - -67.1% -121% -17.3%
ROA (Net income/ Total Assets) -68.3% -16.2% -15.4% -16.3% - -14.1% -9.76% -3.62%
Assets 1 16,712 34,612 68,763 89,574 - 114,538 114,504 211,050
Book Value Per Share 2 -5.920 17.30 21.10 14.60 - 6.970 2.950 5.370
Cash Flow per Share 2 -8.470 1.650 1.250 -2.360 - -4.960 -1.600 -0.6700
Capex 1 1,707 1,128 4,079 6,973 - 5,940 5,224 5,334
Capex / Sales 21.81% 6.94% 11.29% 14.15% - 9.02% 5.46% 4.73%
Announcement Date 3/18/20 3/1/21 3/24/22 3/1/23 3/5/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NIO Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
29
Last Close Price
32.54 CNY
Average target price
53.59 CNY
Spread / Average Target
+64.70%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Electric (Alternative) Vehicles

1st Jan change Capi.
TESLA, INC. Stock Tesla, Inc.
-32.27% 537B
LI AUTO INC. Stock Li Auto Inc.
-33.10% 26.57B
XPENG INC. Stock XPeng Inc.
-46.26% 7.4B
VINFAST AUTO LTD. Stock VinFast Auto Ltd.
-68.94% 6.08B
LUCID GROUP, INC. Stock Lucid Group, Inc.
-41.57% 5.68B
LOTUS TECHNOLOGY INC. Stock Lotus Technology Inc.
0.00% 3.92B
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD. Stock Zhejiang Leapmotor Technology Co., Ltd.
-30.11% 4.26B
POLESTAR AUTOMOTIVE HOLDING UK PLC Stock Polestar Automotive Holding UK PLC
-47.79% 2.49B
FOXTRON VEHICLE TECHNOLOGIES CO., LTD. Stock Foxtron Vehicle Technologies Co., Ltd.
-4.82% 2.27B
Electric (Alternative) Vehicles
  1. Stock Market
  2. Equities
  3. NIO Stock
  4. 9866 Stock
  5. Financials NIO Inc.