Valuation Chongqing Changan Automobile Company Limited

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
7.540 ^CNY	+1.34%		-5.75%	-36.42%

06-09	Seres-backed Saidou launches smart EV brand, partners with ByteDance	RE
06-08	Changan Automobile Launches DEEPAL S05, S07, And G318 New Energy Vehicles In Oman	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	101,236	107,273	145,806	116,074	104,396	67,285	-	-
Change	-	5.96%	35.92%	-20.39%	-10.06%	-35.55%	-	-
Enterprise Value (EV) ¹	50,413	55,693	82,117	53,096	52,585	4,207	-1,814	6,873
Change	-	10.47%	47.45%	-35.34%	-0.96%	-92%	-143.12%	478.89%
P/E Ratio	33x	15.8x	14.9x	18.1x	28.9x	14.9x	11.9x	13.5x
PBR	2.08x	1.94x	2.32x	1.73x	1.52x	0.91x	0.86x	0.84x
PEG	-	0x	0.3x	-0.5x	-0.6x	0.6x	0.5x	-1.1x
Capitalization / Revenue	0.96x	0.88x	0.96x	0.73x	0.64x	0.35x	0.32x	0.31x
EV / Revenue	0.48x	0.46x	0.54x	0.33x	0.32x	0.02x	-0.01x	0.03x
EV / EBITDA	6.52x	4.83x	7.75x	7.71x	5.25x	0.4x	-0.15x	0.51x
EV / EBIT	13.5x	7.3x	7.86x	8.02x	14.2x	0.82x	-0.25x	0.87x
EV / FCF	2.4x	11.4x	4.74x	34.1x	-	2.65x	-0.26x	1.13x
FCF Yield	41.7%	8.75%	21.1%	2.93%	-	37.7%	-378%	88.6%
Dividend per Share ²	0.1792	0.236	0.343	0.295	0.115	0.1727	0.1963	0.1527
Rate of return	1.53%	1.92%	2.04%	2.21%	0.97%	2.29%	2.6%	2.02%
EPS ²	0.3538	0.7799	1.13	0.74	0.41	0.5052	0.6339	0.5568
Distribution rate	50.7%	30.3%	30.4%	39.9%	28%	34.2%	31%	27.4%
Net sales ¹	105,142	121,253	151,298	159,733	164,000	193,152	207,613	216,549
EBITDA ¹	7,731	11,520	10,593	6,883	10,012	10,552	12,246	13,471
EBIT ¹	3,731	7,634	10,447	6,624	3,709	5,147	7,149	7,908
Net income ¹	3,552	7,798	11,327	7,321	4,075	5,008	6,282	5,542
Net Debt ¹	-50,823	-51,580	-63,689	-62,977	-51,811	-63,078	-69,099	-60,412
Reference price ²	11.685	12.310	16.830	13.360	11.860	7.540	7.540	7.540
Nbr of stocks (in thousands)	9,921,799	9,921,799	9,917,289	9,914,086	9,914,086	9,912,924	-	-
Announcement Date	27/04/22	17/04/23	17/04/24	10/04/25	10/04/26	-	-	-

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	14.73x	0.02x	0.31x	2.32%	9.79B
FERRARI N.V.	32.28x	7.4x	18.9x	1.23%	63.04B
PORSCHE AG	26.68x	1.44x	8.13x	2.13%	50.92B
MARUTI SUZUKI INDIA LTD	26.78x	1.86x	15.73x	1.16%	43.01B
KIA CORPORATION	7.18x	0.33x	3.02x	4.35%	39.62B
STELLANTIS N.V.	11.22x	0.05x	0.85x	-.--%	19.34B
CHERY AUTOMOBILE CO., LTD.	6.05x	0.27x	3.49x	5.06%	19.24B
SAIC MOTOR CORPORATION LIMITED	10.6x	0x	0.1x	2.79%	18.33B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	68.51x	0.64x	14.07x	0.16%	7.11B
FORD OTOMOTIV SANAYI	7.01x	0.4x	6.36x	11.03%	6.58B
Average	21.11x	1.24x	7.10x	3.02%	27.7B
Weighted average by Cap.	21.79x	2.33x	9.50x	2.36%