Subscribe

Zhejiang Wanliyang Co., Ltd. (002434.SZ)

CNY5.66 -0.09 (-1.57%)
CN SHZ Consumer Cyclical Auto - Parts
Address No. 3999, Binhong West Road 321000
Jinhua, ZJ, CN
CEO Wu Yueliang
Website zjwly.com
IPO 2010-06-18
ISIN CNE100000QB9

Explore sections of this company profile

Description

Zhejiang Wanliyang Co., Ltd. engages in the research and development, production, and sale of automotive transmissions and transmission/drive system products for new energy vehicles in China and internationally. It offers automotive transmission products, including passenger car transmissions and commercial vehicle transmissions, which are used in passenger cars, SUVs, MPVs, commercial vehicles, including logistics transportation trucks, low speed & heavy-duty dumpers, buses, municipal vehicles, school buses, pickups. The company also offers launched CVT for tractors, agricultural machinery power shifting system, humanoid robot transmission device, electric drive system of construction machine; precision mechanical components providing quality and cost parts such as housings, gears, differentials, synchronizers, and other products. The company was formerly known as Zhejiang Wanliyang Transmission Company Ltd. and changed its name to Zhejiang Wanliyang Co., Ltd. in January 2016. Zhejiang Wanliyang Co., Ltd. was founded in 2003 and is headquartered in Jinhua, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY5.66 -0.09 (-1.57%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
22M
Beta
0.72
Float Shares
724.21M
Free Float %
55.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -8.97% -1.39% -25.34% -18.67% -25.50% -3.40% -14.04% -10.01% -20.05% -31.73%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5.66
DCF (Unlevered) 6.70 +18.3%
DCF (Levered) 9.33 +64.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 5 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.42
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
1 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Auto - Parts: +7.8%
    -9.7% Q1'26: -31.0% (vs Q1'25)
  • ✓
    EPS growth Auto - Parts: +18.0%
    +0.0% Q1'26: -31.5% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Auto - Parts: +53.1%
    +3.0% Q1'26: -15.8% (vs Q1'25)
  • ✗
    EBIT margin Auto - Parts: +7.5%
    +1.2% Q1'26: +9.5% (vs Q1'25)
  • ✗
    ROIC Auto - Parts: +6.4%
    +0.8% Q1'26: +4.1% (vs Q1'25)
  • ✓
    Share dilution Auto - Parts: +0.0%
    -1.6% ★ Q1'26: -2.6% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    3.39× Q1'26: 5.39× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.75) × ERP
WACC = 83% × Ke + 17% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 6.73 Current price: 5.66
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
1 Rev. Ana.
1 EPS Ana. 		Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
1.97B
est: 1.61B (+22.7%)
3.73B
est: 3.73B (0.0%)
5.03B
est: 5.30B (-5.0%)
4.37B
est: 4.28B (+2.0%)
5.10B
est: 5.21B (-2.1%)
6.06B
est: 6.32B (-4.0%)
6.42B
est.
5.49B
est: 5.27B (+4.1%)
5.11B
est: 5.74B (-11.0%)
5.91B
est: 5.74B (+3.0%)
6.01B
est: 6.67B (-9.9%)
5.43B
est: 6.19B (-12.2%)
7.45B
7.45B – 7.45B
+20.4% YoY
9.05B
9.05B – 9.05B
+21.5% YoY
EBITDA
371.29M
est: 217.38M (+70.8%)
687.21M
est: 504.65M (+36.2%)
1.17B
est: 715.96M (+63.4%)
831.99M
est: 579.00M (+43.7%)
919.83M
est: 704.29M (+30.6%)
1.20B
est: 854.00M (+40.5%)
868.30M
est.
-196.22M
est: 712.83M (-127.5%)
795.68M
est: 776.23M (+2.5%)
815.91M
est: 776.23M (+5.1%)
851.18M
est: 1.49B (-42.7%)
578.38M
est: 1.38B (-58.1%)
1.66B
1.66B – 1.66B
+20.4% YoY
2.02B
2.02B – 2.02B
+21.5% YoY
EBIT
261.14M
est: 85.43M (+205.7%)
498.72M
est: 198.33M (+151.5%)
857.33M
est: 281.37M (+204.7%)
510.53M
est: 227.55M (+124.4%)
526.24M
est: 276.79M (+90.1%)
741.10M
est: 335.62M (+120.8%)
341.24M
est.
-711.65M
est: 280.14M (-354.0%)
361.80M
est: 305.06M (+18.6%)
374.48M
est: 305.06M (+22.8%)
362.61M
est: 873.20M (-58.5%)
64.55M
est: 810.12M (-92.0%)
975.02M
975.02M – 975.02M
+20.4% YoY
1.18B
1.18B – 1.18B
+21.5% YoY
Net Income
211.65M
est: 367.09M (-42.3%)
312.26M
est: 448.87M (-30.4%)
643.10M
est: 789.29M (-18.5%)
351.61M
est: 453.31M (-22.4%)
400.33M
est: 451.54M (-11.3%)
617.28M
est: 1.05B (-41.4%)
6.67M
est.
-774.72M
est: 373.31M (-307.5%)
300.11M
est: 426.64M (-29.7%)
301.10M
est: 426.64M (-29.4%)
239.99M
est: 511.91M (-53.1%)
240.09M
est: 393.78M (-39.0%)
525.04M
525.04M – 525.04M
+33.3% YoY
656.30M
656.30M – 656.30M
+25.0% YoY
SGA
253.22M
est: 70.88M (+257.2%)
447.96M
est: 164.55M (+172.2%)
313.83M
est: 233.45M (+34.4%)
348.57M
est: 188.80M (+84.6%)
379.42M
est: 229.65M (+65.2%)
240.53M
est: 278.47M (-13.6%)
283.13M
est.
258.29M
est: 232.44M (+11.1%)
294.23M
est: 253.11M (+16.2%)
214.65M
est: 253.11M (-15.2%)
239.44M
est: 295.69M (-19.0%)
221.92M
est: 274.33M (-19.1%)
330.17M
330.17M – 330.17M
+20.4% YoY
401.08M
401.08M – 401.08M
+21.5% YoY
EPS
0.21
est: 0.28 (-23.7%)
0.30
est: 0.34 (-10.9%)
0.48
est: 0.59 (-18.9%)
0.26
est: 0.34 (-23.5%)
0.30
est: 0.34 (-11.4%)
0.47
est: 0.79 (-40.5%)
0.01
est.
-0.59
est: 0.28 (-310.7%)
0.23
est: 0.32 (-28.1%)
0.23
est: 0.32 (-28.1%)
0.18
est: 0.39 (-53.8%)
0.18
est: 0.30 (-40.0%)
0.40
0.40 – 0.40
+33.3% YoY
0.50
0.50 – 0.50
+25.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 4/5 2/5 3/5 3/5 1/5 3/5
2026-05-28 B 3/5 4/5 2/5 3/5 3/5 1/5 3/5
2026-05-27 B 3/5 4/5 2/5 3/5 3/5 1/5 3/5
2026-05-26 B 3/5 4/5 2/5 3/5 3/5 1/5 3/5
2026-05-25 B 3/5 4/5 2/5 3/5 3/5 1/5 3/5
2026-05-22 B 3/5 4/5 2/5 3/5 3/5 1/5 3/5
2026-05-21 B 3/5 3/5 2/5 4/5 3/5 1/5 3/5
2026-05-20 B 3/5 3/5 2/5 4/5 3/5 1/5 3/5
2026-05-19 B 3/5 3/5 2/5 4/5 3/5 1/5 3/5
2026-05-18 B 3/5 3/5 2/5 4/5 3/5 1/5 3/5
2026-05-15 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-05-14 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-05-13 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-05-12 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-05-11 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-05-08 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-05-07 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-05-06 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-30 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-29 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-28 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-27 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-24 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-23 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-22 B- 2/5 2/5 2/5 4/5 2/5 1/5 3/5
2026-04-21 B- 2/5 2/5 2/5 4/5 1/5 2/5 3/5
2026-04-20 B- 2/5 2/5 2/5 4/5 1/5 2/5 3/5
2026-04-17 B- 2/5 2/5 2/5 4/5 1/5 2/5 3/5
2026-04-16 B- 2/5 2/5 2/5 4/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-400.88M
OE per share TTM
-0.30
Owner's Yield
-4.30%
Maintenance CapEx ratio
—
Maint CapEx / Avg PPE
60.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 23 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 91.0K 0.65%
2 Dimensional - Emerging Markets Value ETF DFEV 0.01% 110.7K 0.46%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 152.4K 0.39%
4 Schwab Emerging Markets Equity ETF SCHE 0.00% 150.2K 0.06%
5 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 27.1K 0.26%
6 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 12.0K 0.48%
7 Vanguard FTSE Emerging Markets ETF VWO 0.00% 1.34M 0.06%
8 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 62.5K 0.29%
9 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 3.7K 0.44%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 70.5K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
18.8K
Shares Outstanding
1.31B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hualin Ren Vice President — male
Jian Lin Vice President — male
Leigang Zhang Chief Financial Officer, Financial Director, Director & Secretary of the Board — male
Xiao Long Zhu Vice President — male
Yongting Gu President & Director — male
Yuqiong Shi Head of Accounting Department — —
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Auto - Parts