Chongqing Changan Automobile Company Limited Website

Chongqing Changan Automobile Company Limited

SZSE-000625

Basic

  • Market Cap

    CN¥130.64B

  • EV

    CN¥64.28B

  • Shares Out

    9,917.29M

  • Revenue

    CN¥153.76B

  • Employees

    49,117

Margins

  • Gross

    17.2%

  • EBITDA

    5.24%

  • Operating

    1.65%

  • Pre-Tax

    2.92%

  • Net

    3.59%

  • FCF

    12.13%

Returns (5Yr Avg)

  • ROA

    3.04%

  • ROTA

    8.17%

  • ROE

    7.23%

  • ROCE

    1.42%

  • ROIC

    1.89%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥18.99

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    CN¥70.21B

  • Net Debt

    -CN¥68.89B

  • Debt/Equity

    0.02

  • EBIT/Interest

    4.27

Growth (CAGR)

  • Rev 3Yr

    13.55%

  • Rev 5Yr

    19.81%

  • Rev 10Yr

    14.09%

  • Dil EPS 3Yr

    12.64%

  • Dil EPS 5Yr

    11.49%

  • Dil EPS 10Yr

    -0.02%

  • Rev Fwd 2Yr

    20.94%

  • EBITDA Fwd 2Yr

    18.73%

  • EPS Fwd 2Yr

    -7.15%

  • EPS LT Growth Est

    1.31%

Dividends

  • Yield

    —

  • Payout

    61%

  • DPS

    CN¥0.34

  • DPS Growth 3Yr

    26.84%

  • DPS Growth 5Yr

    103.2%

  • DPS Growth 10Yr

    20.11%

  • DPS Growth Fwd 2Yr

    -14.59%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Operating Revenues

69,315.7

82,944.1

102,696.2

117,565.1

148,183.1

150,650.3

Other Revenues, Total

1,279.5

1,621.5

2,445.7

3,687.7

3,114.6

3,114.6

Total Revenues

70,595.2

84,565.5

105,141.9

121,252.9

151,297.7

153,764.8

Total Revenues % Chg.

6.5%

19.8%

24.3%

15.3%

24.8%

26.8%

Cost of Goods Sold, Total

60,457.3

72,427

87,828.3

96,694.5

123,771.2

127,315.4

Gross Profit

10,137.9

12,138.5

17,313.5

24,558.4

27,526.5

26,449.5

Selling General & Admin Expenses, Total

6,856.4

7,577.7

8,145.3

8,670.7

11,742.7

12,435.9

Provision for Bad Debts

6.9

126.9

68.9

150.3

284.6

284.4

R&D Expenses

—

—

—

3,169.1

2,888.9

3,515

4,315.4

5,979.8

6,161.3

Other Operating Expenses

2,488.1

3,228.3

3,972.4

4,101.8

4,758.4

5,035.7

Other Operating Expenses, Total

12,520.4

13,821.7

15,701.6

17,238.4

22,765.6

23,917.2

Operating Income

-2,382.5

-1,683.2

1,611.9

7,320

4,760.9

2,532.2

Interest Expense, Total

-40.1

-46.7

-45.2

-48.7

-65.7

-593.2

Interest And Investment Income

245.5

3,495.2

1,882.6

1,014.3

4,222.7

—

Net Interest Expenses

205.4

3,448.5

1,837.4

965.7

4,157

-593.2

Currency Exchange Gains (Loss)

8.1

-47

-16.4

79.1

-169.4

-169.4

Other Non Operating Income (Expenses)

-141.4

-39.8

-22.3

-29.2

-38.5

-82.1

EBT, Excl. Unusual Items

-2,310.4

1,678.4

3,410.6

8,335.6

8,710.1

1,687.5

Gain (Loss) On Sale Of Investments

—

—

—

-1,220.2

2,035.4

42.1

-765.4

-19.1

-78.6

Gain (Loss) On Sale Of Assets

56.7

80.6

745.6

74.9

441

435.5

Asset Writedown

-170.8

-1,170.3

-798

-541.1

-328.9

-331.6

Other Unusual Items

1,402.4

-27.5

420.3

604.3

1,786

2,782

EBT, Incl. Unusual Items

-2,242.4

2,596.6

3,820.6

7,708.3

10,589.2

4,494.8

Income Tax Expense

406.8

-691.9

216.4

-36.8

1,087.3

829.2

Earnings From Continuing Operations

-2,649.1

3,288.5

3,604.2

7,745

9,501.9

3,665.6

Minority Interest

2.4

35.8

-51.8

53.8

1,825.6

1,849.7

Net Income

-2,646.7

3,324.3

3,552.5

7,798.8

11,327.5

5,515.3

Net Income to Common Incl Extra Items

-2,646.7

3,324.3

3,552.5

7,798.8

11,327.5

5,515.3

Net Income to Common Excl. Extra Items

-2,646.7

3,324.3

3,552.5

7,798.8

11,327.5

5,515.3

Total Shares Outstanding

8,740.8

9,761.4

9,921.8

9,921.8

9,917.3

9,917.3

Weighted Avg. Shares Outstanding

8,740.8

8,924.2

9,824.3

9,748.5

9,850

9,808.3

Weighted Avg. Shares Outstanding Dil

8,740.8

8,924.2

9,925.9

9,998.4

10,024.3

9,947.6

EPS

-0.3

0.4

0.4

0.8

1.2

0.6

EPS Diluted

-0.3

0.4

0.4

0.8

1.1

0.6

EBITDA

1,604.6

2,298.6

5,559.6

11,202.9

9,952.1

8,050.5

Effective Tax Rate

-18.1%

-26.6%

5.7%

-0.5%

10.3%

18.4%