Subscribe

Brilliance China Automotive Holdings Limited (1114.HK)

HKD1.96 +0.02 (+1.03%)
HK HKSE Consumer Cyclical Auto - Manufacturers
Address The Henderson
Hong Kong, HK
CEO Yue Zhang
IPO 2000-01-04
ISIN BMG1368B1028

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 1114.HK (HKD) Other OTC · BCAUF (USD)
Description

Brilliance China Automotive Holdings Limited, an investment holding company, manufactures and sells BMW vehicles, non-BMW vehicles, and automotive components in the People’s Republic of China and internationally. The company offers minibuses and multi-purpose vehicles, as well as automobile designing services. Its automotive components include mouldings, seats, axles, safety and airbag systems, and interior decoration products, as well as engines for minibuses, sedans, sport utility vehicles, light duty trucks, etc. It also provides BMW sport activity vehicles. In addition, the company offers auto-financing services. It has strategic partnerships and alliances with BMW, Group Renault, Toyota, Magna, Bosch, Continental, Delphi, TI Automotive, and Johnson Controls. Brilliance China Automotive Holdings Limited was incorporated in 1992 and is headquartered in Central, Hong Kong.

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
HKD1.96 +0.02 (+1.03%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
24M
Beta
0.69
Float Shares
2.93B
Free Float %
58.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.76% -5.42% -3.32% -37.17% -31.41% -35.31% -15.48% -14.94% -64.11% -64.74% +94.07%
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
1.96
DCF (Unlevered) 2.57 +31.0%
DCF (Levered) 0.90 -53.9%

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) 57% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.51
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
0 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Manufacturers: +8.4%
    +7.8% Q4'25: +1.1% (vs Q4'23)
  • EPS growth Auto - Manufacturers: +17.3%
    -36.1% Q4'25: -92.9% (vs Q4'23)
  • FCF margin FCF growth · Auto - Manufacturers: +72.3%
    -74.9% Q4'25: -143.1% (vs Q4'23)
  • EBIT margin Auto - Manufacturers: +4.6%
    -44.3% Q4'25: -48.9% (vs Q4'23)
  • ROIC Auto - Manufacturers: +3.7%
    -2.5% Q4'25: -4.3% (vs Q4'23)
  • Share dilution Auto - Manufacturers: +0.0%
    +0.0% Q4'25: +0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Auto - Manufacturers: -0.19×
    -0.72× Q4'25: -0.28× (vs Q4'23)
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 (0.70) × ERP
WACC = 97% × Ke + 3% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2.57 Current price: 1.96
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 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
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 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
5 EPS Ana.
Dec 2027
6 Rev. Ana.
5 EPS Ana.
Dec 2028
5 Rev. Ana.
5 EPS Ana.
Dec 2029
2 Rev. Ana.
1 EPS Ana.
Dec 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
6.44B
est: 5.75B (+12.1%)
5.92B
est: 4.97B (+19.1%)
6.10B
est: 4.47B (+36.5%)
5.51B
est: 4.79B (+15.2%)
4.86B
est: 6.57B (-26.0%)
5.13B
est: 5.68B (-9.8%)
5.30B
est: 6.68B (-20.6%)
4.38B
est: 5.64B (-22.3%)
3.86B
est: 4.36B (-11.3%)
3.12B
est: 3.93B (-20.5%)
2.14B
est: 4.37B (-51.0%)
1.13B
est: 1.43B (-21.1%)
1.12B
est: 1.05B (+6.5%)
1.10B
est: 1.14B (-4.0%)
1.18B
est: 1.19B (-0.6%)
1.38B
1.23B – 1.55B
+16.2% YoY
1.52B
1.23B – 1.97B
+10.3% YoY
1.70B
1.44B – 2.06B
+11.5% YoY
1.23B
1.04B – 1.49B
-27.7% YoY
1.23B
1.04B – 1.49B
+0.0% YoY
EBITDA
2.28B
est: 1.27B (+78.8%)
2.61B
est: 2.53B (+3.1%)
3.60B
est: 3.54B (+1.8%)
5.64B
est: 2.67B (+111.1%)
3.65B
est: 3.67B (-0.4%)
3.83B
est: 3.17B (+20.7%)
4.32B
est: 3.73B (+15.8%)
5.75B
est: 3.15B (+82.8%)
6.70B
est: 2.43B (+175.5%)
-250.24M
est: 2.19B (-111.4%)
10.90B
est: 2.44B (+346.6%)
7.24B
est: 799.69M (+805.6%)
8.35B
est: 523.76M (+1,494.1%)
-141.60M
est: 568.16M (-124.9%)
-452.67M
est: 591.39M (-176.5%)
686.98M
610.50M – 770.96M
+16.2% YoY
757.48M
610.46M – 979.48M
+10.3% YoY
844.84M
714.12M – 1.02B
+11.5% YoY
610.46M
516.00M – 739.77M
-27.7% YoY
610.46M
516.00M – 739.77M
+0.0% YoY
EBIT
2.14B
est: 322.23M (+565.0%)
2.47B
est: 156.97M (+1,472.8%)
3.46B
est: -41.60M (+8,425.6%)
5.50B
est: -143.87M (+3,922.4%)
3.47B
est: -197.77M (+1,855.4%)
3.56B
est: -489.97M (+826.1%)
4.04B
est: -632.84M (+738.0%)
5.47B
est: -1.10B (+599.7%)
6.29B
est: -577.80M (+1,189.0%)
-693.13M
est: -754.62M (+8.1%)
10.59B
est: -783.24M (+1,451.5%)
7.16B
est: -871.06M (+921.5%)
8.26B
est: 484.75M (+1,604.9%)
-279.20M
est: 541.10M (-151.6%)
-523.25M
est: 547.35M (-195.6%)
635.82M
565.04M – 713.54M
+16.2% YoY
701.07M
565.00M – 906.54M
+10.3% YoY
781.92M
660.94M – 947.56M
+11.5% YoY
565.00M
477.58M – 684.68M
-27.7% YoY
565.00M
477.58M – 684.68M
+0.0% YoY
Net Income
1.81B
est: 719.77M (+151.8%)
2.30B
est: 1.23B (+86.9%)
3.37B
est: 1.68B (+100.9%)
5.40B
est: 2.73B (+98.1%)
3.49B
est: 4.01B (-12.9%)
3.68B
est: 3.00B (+22.8%)
4.38B
est: 3.39B (+29.3%)
5.82B
est: 3.39B (+71.6%)
6.76B
est: 4.18B (+61.9%)
11.22M
est: 4.18B (-99.7%)
11.96B
est: 4.34B (+175.8%)
7.15B
est: 7.71B (-7.3%)
7.73B
est: 5.08B (+52.2%)
3.10B
est: 3.04B (+2.1%)
1.99B
est: 2.31B (-14.2%)
2.02B
1.13B – 2.96B
-12.7% YoY
1.89B
1.48B – 2.93B
-6.5% YoY
2.00B
1.73B – 3.35B
+5.9% YoY
1.79B
1.43B – 2.28B
-10.5% YoY
1.81B
1.44B – 2.31B
+1.0% YoY
SGA
748.65M
est: 465.50M (+60.8%)
877.88M
est: 472.28M (+85.9%)
1.01B
est: 608.64M (+65.6%)
986.76M
est: 811.49M (+21.6%)
941.09M
est: 732.35M (+28.5%)
995.06M
est: 807.35M (+23.3%)
1.76B
est: 914.90M (+92.9%)
1.29B
est: 807.18M (+60.3%)
1.53B
est: 614.76M (+148.9%)
2.42B
est: 694.72M (+249.0%)
3.08B
est: 721.07M (+327.4%)
471.73M
est: 801.92M (-41.2%)
477.52M
est: 714.57M (-33.2%)
582.24M
est: 775.15M (-24.9%)
686.73M
est: 806.85M (-14.9%)
937.26M
832.92M – 1.05B
+16.2% YoY
1.03B
832.87M – 1.34B
+10.3% YoY
1.15B
974.28M – 1.40B
+11.5% YoY
832.86M
703.99M – 1.01B
-27.7% YoY
832.86M
703.99M – 1.01B
+0.0% YoY
EPS
0.36
est: 0.30 (+20.2%)
0.46
est: 0.39 (+18.1%)
0.67
est: 0.55 (+21.9%)
1.08
est: 0.82 (+31.7%)
0.70
est: 0.14 (+388.6%)
0.73
est: 0.11 (+570.3%)
0.87
est: 0.14 (+500.8%)
1.15
est: 0.18 (+555.7%)
1.34
est: 0.22 (+518.3%)
0.00
est: 0.29 (-99.2%)
2.37
est: 0.30 (+686.1%)
1.42
est: 0.20 (+609.8%)
1.53
est: 1.01 (+51.9%)
0.61
est: 0.63 (-2.8%)
0.39
est: 0.46 (-15.0%)
0.44
0.22 – 0.59
-4.8% YoY
0.45
0.29 – 0.58
+3.1% YoY
0.47
0.34 – 0.66
+5.6% YoY
0.35
0.28 – 0.45
-25.3% YoY
0.36
0.29 – 0.46
+1.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-28 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-27 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-26 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-22 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-21 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-20 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-19 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-18 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-15 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-14 B+ 3/5 2/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 B+ 3/5 2/5 3/5 4/5 3/5 3/5 4/5
2026-05-12 B+ 3/5 2/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 B+ 3/5 2/5 3/5 4/5 3/5 3/5 4/5
2026-05-08 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-07 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-06 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-05 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-04 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-04-30 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-04-29 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-28 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-27 B+ 3/5 2/5 2/5 5/5 2/5 3/5 4/5
2026-04-24 B+ 3/5 3/5 2/5 5/5 1/5 3/5 4/5
2026-04-23 B+ 3/5 3/5 2/5 5/5 1/5 3/5 4/5
2026-04-22 B+ 3/5 3/5 2/5 5/5 1/5 3/5 4/5
2026-04-21 B+ 3/5 3/5 2/5 5/5 1/5 3/5 4/5
2026-04-20 B+ 3/5 3/5 2/5 5/5 1/5 3/5 4/5
2026-04-17 B+ 3/5 3/5 2/5 5/5 1/5 3/5 4/5
2026-04-16 B+ 3/5 3/5 2/5 5/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.10B
OE per share TTM
-0.22
Owner's Yield
-8.35%
Maintenance CapEx ratio
17.34%
Maint CapEx / Avg PPE
65.0%

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 76 ETFs in our universe

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
-251.6K
Shares Outstanding
5.05B

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
Wei Zhang Executive Vice President of Supply Chain & Executive Director 3M male
Kai Qi Co-CEO & Director of Renault Brilliance Jinbei Automotive Company Limited male
Liping Dai Chief Executive Officer of BBAFC male
Hongbo Guo Executive Director male
Yee Wah Lam Company Secretary
Yu Huang Chief Financial Officer, Vice President, Chief Accountant & Head of the Financial Department female
Yue Zhang Chief Executive Officer & Executive Chairman male
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