Valuation Chongqing Changan Automobile Company Limited

Equities

End-of-day quote Shenzhen S.E. Other stock markets 16/01/2026			5-day change	1st Jan Change
11.69 ^CNY	-0.26%		-1.35%	-1.43%

15/01	Chinese Sales of New Cars Rise 9% in 2025, Association Says	MT
05/01	Changan Automobile's Production Slides 19% in December 2025 Despite Higher Sales	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,03,661	1,01,236	1,07,273	1,45,806	1,16,074	1,02,850	1,02,850	-
Change	-	-2.34%	5.96%	35.92%	-20.39%	-11.39%	0%	-
Enterprise Value (EV) ¹	73,293	50,413	55,693	82,117	53,096	47,850	34,566	28,463
Change	-	-31.22%	10.47%	47.45%	-35.34%	-9.88%	-27.76%	-17.66%
P/E ratio	32.2x	33x	15.8x	14.9x	18.1x	22.3x	15.5x	13.2x
PBR	2.2x	2.08x	1.94x	2.32x	1.73x	1.46x	1.34x	1.24x
PEG	-	-6.23x	0x	0.3x	-0.5x	-0.8x	0.3x	0.8x
Capitalization / Revenue	1.23x	0.96x	0.88x	0.96x	0.73x	0.57x	0.5x	0.46x
EV / Revenue	0.87x	0.48x	0.46x	0.54x	0.33x	0.27x	0.17x	0.13x
EV / EBITDA	10.5x	6.52x	4.83x	7.75x	7.71x	4.93x	2.85x	2.09x
EV / EBIT	27.9x	13.5x	7.3x	7.86x	8.02x	10.4x	4.14x	2.68x
EV / FCF	8.81x	2.4x	11.4x	4.74x	34.1x	1.94x	2.87x	3.24x
FCF Yield	11.3%	41.7%	8.75%	21.1%	2.93%	51.5%	34.8%	30.9%
Dividend per Share ²	0.1681	0.1792	0.236	0.343	0.295	0.2017	0.242	0.2777
Rate of return	1.4%	1.53%	1.92%	2.04%	2.21%	1.73%	2.07%	2.38%
EPS ²	0.3736	0.3538	0.7799	1.13	0.74	0.5235	0.756	0.8854
Distribution rate	45%	50.7%	30.3%	30.4%	39.9%	38.5%	32%	31.4%
Net sales ¹	84,566	1,05,142	1,21,253	1,51,298	1,59,733	1,79,964	2,03,731	2,21,813
EBITDA ¹	7,000	7,731	11,520	10,593	6,883	9,698	12,141	13,594
EBIT ¹	2,624	3,731	7,634	10,447	6,624	4,616	8,343	10,615
Net income ¹	3,324	3,552	7,798	11,327	7,321	5,203	7,498	8,787
Net Debt ¹	-30,368	-50,823	-51,580	-63,689	-62,977	-55,001	-68,285	-74,388
Reference price ²	12.02	11.68	12.31	16.83	13.36	11.69	11.69	11.69
Nbr of stocks (in thousands)	97,61,381	99,21,799	99,21,799	99,17,289	99,14,086	99,14,086	99,14,086	-
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	22.33x	0.27x	4.93x	1.73%	1.48TCr
FERRARI N.V.	33.72x	7.65x	19.89x	1.07%	6.17TCr
MARUTI SUZUKI INDIA LTD	31.09x	2.38x	21.07x	0.99%	5.5TCr
PORSCHE AG	91.22x	1.23x	8.67x	2.42%	4.46TCr
KIA CORPORATION	7.65x	0.35x	3.33x	4.11%	3.93TCr
STELLANTIS N.V.	-11.67x	0.11x	1.65x	1.77%	2.81TCr
SAIC MOTOR CORPORATION LIMITED	15.43x	0.1x	2.18x	2.81%	2.46TCr
CHERY AUTOMOBILE CO., LTD.	7.59x	0.42x	4.85x	-	2.19TCr
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-26.23x	0.71x	-32.9x	0.61%	1.13TCr
Average	19.01x	1.47x	3.74x	1.94%	3.35TCr
Weighted average by Cap.	27.92x	2.32x	9.33x	1.94%