Valuation Chongqing Changan Automobile Company Limited

Equities

End-of-day quote Shenzhen S.E. Other stock markets 09/02/2026			5-day change	1st Jan Change
11.22 ^CNY	+0.27%		+1.91%	-5.40%

02-05	Changan Launches 2026 Global Testing Season with Sda Intelligence Update and Sodium-Ion Battery Strategy	CI
02-05	Changan Automobile to Buy Back Shares of Up to 2 Billion Yuan; Shares Up 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	103,661	101,236	107,273	145,806	116,074	98,869	98,869	-
Change	-	-2.34%	5.96%	35.92%	-20.39%	-14.82%	0%	-
Enterprise Value (EV) ¹	73,293	50,413	55,693	82,117	53,096	40,847	30,739	24,676
Change	-	-31.22%	10.47%	47.45%	-35.34%	-23.07%	-24.75%	-19.72%
P/E ratio	32.2x	33x	15.8x	14.9x	18.1x	22.1x	15.1x	13x
PBR	2.2x	2.08x	1.94x	2.32x	1.73x	1.4x	1.29x	1.2x
PEG	-	-6.23x	0x	0.3x	-0.5x	-0.7x	0.3x	0.8x
Capitalization / Revenue	1.23x	0.96x	0.88x	0.96x	0.73x	0.55x	0.49x	0.45x
EV / Revenue	0.87x	0.48x	0.46x	0.54x	0.33x	0.23x	0.15x	0.11x
EV / EBITDA	10.5x	6.52x	4.83x	7.75x	7.71x	4.05x	2.49x	1.82x
EV / EBIT	27.9x	13.5x	7.3x	7.86x	8.02x	9.42x	3.7x	2.36x
EV / FCF	8.81x	2.4x	11.4x	4.74x	34.1x	1.66x	2.56x	2.81x
FCF Yield	11.3%	41.7%	8.75%	21.1%	2.93%	60.3%	39.1%	35.6%
Dividend per Share ²	0.1681	0.1792	0.236	0.343	0.295	0.1944	0.2283	0.2532
Rate of return	1.4%	1.53%	1.92%	2.04%	2.21%	1.73%	2.03%	2.26%
EPS ²	0.3736	0.3538	0.7799	1.13	0.74	0.5068	0.743	0.8602
Distribution rate	45%	50.7%	30.3%	30.4%	39.9%	38.4%	30.7%	29.4%
Net sales ¹	84,566	105,142	121,253	151,298	159,733	178,956	203,390	221,230
EBITDA ¹	7,000	7,731	11,520	10,593	6,883	10,086	12,321	13,545
EBIT ¹	2,624	3,731	7,634	10,447	6,624	4,338	8,314	10,464
Net income ¹	3,324	3,552	7,798	11,327	7,321	5,043	7,366	8,534
Net Debt ¹	-30,368	-50,823	-51,580	-63,689	-62,977	-58,022	-68,130	-74,193
Reference price ²	12.02	11.68	12.31	16.83	13.36	11.22	11.22	11.22
Nbr of stocks (in thousands)	9,761,381	9,921,799	9,921,799	9,917,289	9,914,086	9,912,924	9,912,924	-
Announcement Date	09/04/21	27/04/22	17/04/23	17/04/24	10/04/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	22.14x	0.23x	4.05x	1.73%	14.28B
FERRARI N.V.	31.63x	7.18x	18.67x	1.14%	59.33B
MARUTI SUZUKI INDIA LTD	30.42x	2.19x	18.45x	1.02%	51.92B
PORSCHE AG	91.4x	1.16x	8.21x	2.56%	42.86B
KIA CORPORATION	7.86x	0.36x	3.4x	4.05%	40.44B
SAIC MOTOR CORPORATION LIMITED	15.05x	0.09x	2.07x	2.22%	23.93B
CHERY AUTOMOBILE CO., LTD.	7.41x	0.39x	4.56x	-	20.83B
STELLANTIS N.V.	-0.94x	0.07x	1.25x	0.97%	21.11B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-24.56x	0.78x	-29.92x	0.63%	11.11B
Average	20.05x	1.38x	3.42x	1.79%	31.76B
Weighted average by Cap.	28.79x	2.20x	8.58x	1.89%