investorscraft@gmail.com

Intrinsic ValueChongqing Changan Automobile Company Limited (200625.SZ)

Previous Close$4.04
Intrinsic Value
Upside potential
Previous Close
$4.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chongqing Changan Automobile operates as a comprehensive automotive manufacturer in China's highly competitive consumer cyclical sector. The company generates revenue through the design, production, and sale of diverse vehicle segments including passenger cars, sedans, MPVs, SUVs, and cross-passenger vehicles, with a significant strategic focus on electric vehicles (EVs). Its multi-brand portfolio spans value-oriented offerings under the Changan and Kaicene brands to premium segments through Avatr and Changan UNI, while maintaining joint venture operations with global players Ford and Mazda. This diversified approach allows Changan to address various consumer price points and preferences across China's vast automotive market. Beyond traditional manufacturing, the company has expanded into complementary revenue streams including mobility services, comprehensive car services, innovative battery swapping solutions, and auto finance, creating an integrated ecosystem that enhances customer retention and lifetime value. As one of China's oldest automotive enterprises with origins dating to 1862, Changan leverages extensive manufacturing expertise and established distribution networks to maintain its position among China's leading domestic automakers, particularly strengthening its foothold in the rapidly evolving new energy vehicle segment.

Revenue Profitability And Efficiency

Changan Automobile reported substantial revenue of HKD 159.7 billion for the period, demonstrating significant scale within China's automotive sector. The company achieved net income of HKD 7.32 billion, translating to diluted EPS of HKD 0.74, indicating reasonable profitability margins despite intense market competition. Operating cash flow of HKD 4.85 billion, while positive, was substantially offset by capital expenditures of HKD 4.87 billion, reflecting ongoing investments in production capacity and technological advancement, particularly in electric vehicle development.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified brand portfolio and expanding EV offerings, though the automotive industry's capital-intensive nature requires significant ongoing investment. The modest net income relative to revenue suggests competitive pressures on pricing and margins. Capital efficiency metrics would benefit from further analysis of asset turnover ratios, which are not fully discernible from the provided data but are crucial in the capital-intensive automobile manufacturing sector.

Balance Sheet And Financial Health

Changan maintains a robust liquidity position with cash and equivalents of HKD 64.18 billion, providing substantial financial flexibility. Total debt of HKD 1.34 billion appears minimal relative to the company's cash reserves and equity base, indicating a conservative leverage profile. This strong balance sheet positions the company to weather industry cyclicality and fund strategic initiatives in electrification and technological innovation without excessive financial risk.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of HKD 0.37738, representing a payout ratio of approximately 51% based on reported EPS. This balanced approach returns capital to investors while retaining earnings for growth initiatives. Future growth trajectories will likely depend on successful execution in the competitive EV segment and market share gains in China's evolving automotive landscape, though specific growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of approximately HKD 137 billion, the company trades at a price-to-earnings ratio around 18.7 times based on current earnings. The beta of 1.37 indicates higher volatility than the broader market, reflecting sensitivity to economic cycles and competitive dynamics in the automotive industry. Market expectations appear to incorporate growth prospects in electrification while acknowledging the challenges of margin compression in China's competitive auto market.

Strategic Advantages And Outlook

Changan's strategic advantages include its long-established brand recognition, diversified product portfolio, and joint venture partnerships that provide technological access. The company's expansion into EV development through brands like SHENLAN and Avatr positions it for China's energy transition. The outlook remains contingent on successful navigation of intense competition, regulatory developments in emissions standards, and consumer adoption of electric vehicles, with the strong balance sheet providing resilience during industry transitions.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount