Chongqing Changan Automobile Co Ltd
SZSE:000625

Watchlist Manager
Chongqing Changan Automobile Co Ltd Logo
Chongqing Changan Automobile Co Ltd
SZSE:000625
Watchlist
Price: 13.86 CNY Market Closed
Market Cap: 114.7B CNY
Have any thoughts about
Chongqing Changan Automobile Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

154.1B
-5%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+43%
5 Years
+150%
7 Years
+102%
10 Years
+226%
5.4B
-14%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
+482%
5 Years
-
7 Years
-
10 Years
-
5B
-23%
Net Income
Growth Rates:
1 Year
-53%
3 Years
+78%
5 Years
-
7 Years
-40%
10 Years
-24%

Earnings Waterfall
Chongqing Changan Automobile Co Ltd

Revenue
154.1B CNY
Cost of Revenue
-133.9B CNY
Gross Profit
20.1B CNY
Operating Expenses
-14.7B CNY
Operating Income
5.4B CNY
Other Expenses
-379.6m CNY
Net Income
5B CNY

Income Statement
Chongqing Changan Automobile Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
47 254
N/A
52 913
+12%
58 920
+11%
61 760
+5%
64 270
+4%
66 772
+4%
67 913
+2%
69 521
+2%
72 271
+4%
78 542
+9%
76 871
-2%
76 295
-1%
76 366
+0%
80 012
+5%
82 356
+3%
82 100
0%
78 433
-4%
66 298
-15%
62 296
-6%
60 532
-3%
61 563
+2%
70 595
+15%
66 152
-6%
73 502
+11%
81 322
+11%
84 566
+4%
105 029
+24%
108 568
+3%
107 923
-1%
105 142
-3%
107 690
+2%
104 931
-3%
111 294
+6%
121 253
+9%
121 233
0%
130 171
+7%
144 108
+11%
151 298
+5%
153 765
+2%
162 528
+6%
154 051
-5%
Gross Profit
Cost of Revenue
(40 273)
(45 118)
(50 888)
(53 206)
(55 422)
(56 131)
(57 185)
(58 995)
(61 515)
(67 509)
(66 777)
(66 913)
(68 773)
(71 854)
(74 968)
(74 103)
(69 053)
(58 553)
(56 339)
(55 488)
(56 230)
(62 456)
(57 928)
(65 162)
(73 010)
(75 324)
(93 351)
(94 936)
(93 544)
(90 831)
(92 492)
(88 753)
(93 043)
(99 717)
(100 247)
(109 393)
(121 841)
(127 460)
(131 759)
(140 280)
(133 946)
Gross Profit
6 981
N/A
7 796
+12%
8 032
+3%
8 554
+6%
8 848
+3%
10 641
+20%
10 727
+1%
10 525
-2%
10 755
+2%
11 033
+3%
10 096
-8%
9 384
-7%
7 595
-19%
8 158
+7%
7 388
-9%
7 997
+8%
9 380
+17%
7 746
-17%
5 957
-23%
5 044
-15%
5 333
+6%
8 139
+53%
8 224
+1%
8 339
+1%
8 311
0%
9 242
+11%
11 678
+26%
13 634
+17%
14 380
+5%
14 311
0%
15 198
+6%
16 178
+6%
18 251
+13%
21 536
+18%
20 987
-3%
20 778
-1%
22 267
+7%
23 837
+7%
22 005
-8%
22 248
+1%
20 105
-10%
Operating Income
Operating Expenses
(8 092)
(8 463)
(8 714)
(8 993)
(9 166)
(10 307)
(10 839)
(10 655)
(11 111)
(11 203)
(10 489)
(9 144)
(7 936)
(8 346)
(7 697)
(8 859)
(9 904)
(7 981)
(8 317)
(7 828)
(7 748)
(9 119)
(8 800)
(9 375)
(9 529)
(8 660)
(12 937)
(13 702)
(13 450)
(12 384)
(12 362)
(12 889)
(14 601)
(11 557)
(14 134)
(15 027)
(16 189)
(17 466)
(17 163)
(15 999)
(14 700)
Selling, General & Administrative
(7 828)
(6 577)
(8 373)
(8 556)
(8 732)
(7 814)
(10 204)
(10 012)
(10 462)
(8 316)
(10 174)
(9 879)
(8 439)
(6 566)
(7 354)
(7 997)
(9 314)
(7 611)
(7 852)
(6 530)
(6 209)
(7 195)
(6 532)
(6 727)
(6 439)
(8 254)
(8 995)
(9 703)
(9 455)
(8 983)
(7 936)
(8 282)
(9 212)
(9 693)
(9 320)
(9 579)
(10 634)
(12 589)
(12 482)
(11 938)
(10 964)
Research & Development
0
(1 402)
0
0
0
(1 949)
0
0
0
(2 258)
0
0
(326)
(2 617)
0
0
(2 101)
(2 364)
(2 549)
(3 396)
(3 484)
(3 021)
(3 411)
(3 331)
(3 819)
(1 910)
(3 166)
(3 184)
(2 942)
(2 291)
(3 766)
(3 952)
(4 872)
(3 094)
(4 716)
(5 348)
(5 416)
(3 744)
(6 161)
(5 927)
(5 893)
Depreciation & Amortization
0
(469)
0
0
0
(521)
0
0
0
(608)
0
0
0
(747)
0
0
0
(1 065)
0
0
0
(425)
0
0
0
(1 509)
0
0
0
(1 420)
0
0
0
(1 431)
0
0
0
(2 742)
0
0
0
Other Operating Expenses
(264)
(15)
(343)
(439)
(435)
(24)
(637)
(644)
(651)
(22)
(315)
735
830
1 585
(343)
(862)
1 511
3 059
2 084
2 098
1 943
1 522
1 141
681
729
3 014
(776)
(815)
(1 054)
311
(660)
(655)
(516)
2 660
(97)
(100)
(139)
1 609
1 481
1 866
2 157
Operating Income
(1 112)
N/A
(667)
+40%
(683)
-2%
(440)
+36%
(318)
+28%
333
N/A
(112)
N/A
(130)
-16%
(356)
-174%
(170)
+52%
(393)
-131%
239
N/A
(342)
N/A
(187)
+45%
(311)
-66%
(863)
-177%
(526)
+39%
(235)
+55%
(2 362)
-905%
(2 786)
-18%
(2 416)
+13%
(980)
+59%
(576)
+41%
(1 035)
-80%
(1 217)
-18%
581
N/A
(1 259)
N/A
(69)
+94%
929
N/A
1 927
+107%
2 836
+47%
3 289
+16%
3 650
+11%
9 978
+173%
6 853
-31%
5 751
-16%
6 077
+6%
6 372
+5%
4 842
-24%
6 249
+29%
5 405
-14%
Pre-Tax Income
Interest Income Expense
7 285
8 051
8 345
9 079
8 730
9 672
9 778
9 926
10 797
9 946
9 803
8 687
8 122
7 459
6 365
4 940
3 063
170
(1 273)
(1 203)
(1 483)
(1 013)
1 146
3 794
4 729
1 745
3 936
1 123
1 073
1 856
3 895
4 077
3 327
(1 878)
3 033
2 887
3 540
3 964
(881)
(659)
(1 209)
Non-Reccuring Items
0
(207)
0
0
0
(418)
0
0
0
(344)
(27)
(17)
(16)
(120)
46
52
53
(136)
3
(2)
1
(114)
59
80
75
298
37
597
602
(52)
739
213
216
(466)
78
373
382
112
435
79
77
Gain/Loss on Disposition of Assets
(24)
(17)
(24)
(22)
(19)
(34)
(39)
(39)
(34)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
362
380
531
536
605
459
462
732
621
918
752
445
481
29
6
(25)
(82)
860
879
888
865
(135)
(144)
(161)
(140)
(28)
(17)
20
17
90
89
113
109
75
124
105
106
142
98
89
138
Pre-Tax Income
6 512
N/A
7 539
+16%
8 170
+8%
9 154
+12%
8 998
-2%
10 012
+11%
10 089
+1%
10 489
+4%
11 027
+5%
10 350
-6%
10 133
-2%
9 352
-8%
8 244
-12%
7 181
-13%
6 107
-15%
4 105
-33%
2 510
-39%
658
-74%
(2 751)
N/A
(3 101)
-13%
(3 032)
+2%
(2 242)
+26%
484
N/A
2 676
+453%
3 447
+29%
2 597
-25%
2 695
+4%
1 669
-38%
2 621
+57%
3 821
+46%
7 559
+98%
7 692
+2%
7 302
-5%
7 708
+6%
10 087
+31%
9 116
-10%
10 105
+11%
10 589
+5%
4 495
-58%
5 758
+28%
4 410
-23%
Net Income
Tax Provision
109
(21)
(137)
(193)
(217)
(89)
16
(148)
(82)
(73)
(127)
115
157
28
67
52
20
65
15
(36)
(81)
(407)
(407)
(480)
53
692
825
822
251
(216)
(277)
(54)
100
36
(183)
(243)
(483)
(1 087)
(829)
(976)
(940)
Income from Continuing Operations
6 621
7 518
8 032
8 959
8 779
9 923
10 104
10 342
10 946
10 277
10 007
9 467
8 402
7 208
6 175
4 158
2 530
723
(2 737)
(3 138)
(3 115)
(2 649)
78
2 197
3 503
3 288
3 520
2 492
2 871
3 604
7 282
7 638
7 402
7 745
9 904
8 873
9 622
9 502
3 666
4 782
3 470
Income to Minority Interest
20
43
51
58
69
30
27
17
5
9
5
(53)
(46)
(71)
(47)
(32)
(40)
(43)
(70)
(31)
(30)
2
3
(1)
(1)
36
27
(40)
(40)
(52)
(47)
43
58
54
328
721
1 159
1 826
1 850
1 725
1 555
Net Income (Common)
6 640
N/A
7 561
+14%
8 082
+7%
9 018
+12%
8 849
-2%
9 953
+12%
10 132
+2%
10 359
+2%
10 951
+6%
10 285
-6%
10 013
-3%
9 414
-6%
8 356
-11%
7 137
-15%
6 128
-14%
4 127
-33%
2 490
-40%
681
-73%
(2 807)
N/A
(3 169)
-13%
(3 143)
+1%
(2 647)
+16%
81
N/A
2 196
+2 611%
3 501
+59%
3 324
-5%
3 547
+7%
2 452
-31%
2 831
+15%
3 552
+25%
7 235
+104%
7 681
+6%
7 460
-3%
7 798
+5%
10 232
+31%
9 594
-6%
10 781
+12%
11 327
+5%
5 515
-51%
6 506
+18%
5 025
-23%
EPS (Diluted)
1.42
N/A
1.62
+14%
1.73
+7%
1.93
+12%
1.9
-2%
2.13
+12%
2.18
+2%
2.22
+2%
2.34
+5%
2.19
-6%
2.08
-5%
1.98
-5%
1.75
-12%
1.49
-15%
1.28
-14%
0.87
-32%
0.53
-39%
0.14
-74%
-0.58
N/A
-0.66
-14%
-0.59
+11%
-0.55
+7%
0.02
N/A
0.46
+2 200%
0.72
+57%
0.68
-6%
0.66
-3%
0.18
-73%
0.27
+50%
0.36
+33%
0.72
+100%
0.77
+7%
0.75
-3%
0.78
+4%
1.03
+32%
0.96
-7%
1.08
+13%
1.13
+5%
0.56
-50%
0.61
+9%
0.49
-20%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.