Colonial Motor Company Ltd
NZX:CMO

Watchlist Manager
Colonial Motor Company Ltd Logo
Colonial Motor Company Ltd
NZX:CMO
Watchlist
Price: 8.18 NZD -1.45% Market Closed
Market Cap: 267.4m NZD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

Assets
+
3Y
+28%
5Y
+53%
10Y
+80%
Liabilities
+
3Y
+80%
5Y
+78%
10Y
+58%
Equity
+
3Y
+1%
5Y
+35%
10Y
+105%

Balance Sheet Decomposition
Colonial Motor Company Ltd

586.5m
Assets
279.5m
Liabilities
586.5m
Assets
279.5m
Liabilities
Current Assets 300.7m
Cash & Short-Term Investments 12m
Receivables 46.5m
Other Current Assets 242.2m
Non-Current Assets 285.8m
Long-Term Investments 492k
PP&E 283.9m
Intangibles 1m
Other Non-Current Assets 437k
Current Liabilities 199.7m
Accounts Payable 47.9m
Short-Term Debt 92.5m
Other Current Liabilities 59.4m
Non-Current Liabilities 79.8m
Long-Term Debt 68.3m
Other Non-Current Liabilities 11.5m

Balance Sheet
Colonial Motor Company Ltd

Rotate your device to view
Balance Sheet
Currency: NZD
Jun-2002 Jun-2003 Jun-2004 Jun-2005 Jun-2006 Jun-2007 Jun-2008 Jun-2009 Jun-2010 Jun-2011 Jun-2012 Jun-2013 Jun-2014 Jun-2015 Jun-2016 Jun-2017 Jun-2018 Jun-2019 Jun-2020 Jun-2021 Jun-2022 Jun-2023 Jun-2024 Jun-2025
Assets
Cash & Cash Equivalents
1
0
0
7
2
6
1
1
4
6
10
4
7
6
15
8
10
7
17
15
12
10
11
12
Cash
1
0
0
7
2
6
1
1
4
6
10
4
7
6
15
8
10
7
17
15
12
10
11
12
Total Receivables
22
24
28
35
28
22
30
25
27
33
29
28
35
36
37
37
61
57
43
46
40
47
57
46
Accounts Receivables
21
24
0
23
23
22
26
22
21
28
22
24
30
32
27
29
58
52
37
42
37
42
54
41
Other Receivables
0
0
0
11
5
0
4
3
6
5
7
3
5
5
10
8
3
5
6
4
3
5
3
5
Inventory
45
49
48
51
48
48
68
58
52
54
67
80
93
160
139
148
181
168
139
163
137
206
250
242
Other Current Assets
0
0
1
0
0
0
19
15
14
11
9
8
7
23
1
1
0
0
1
0
4
3
0
1
Total Current Assets
68
74
77
93
79
76
118
99
97
104
114
120
141
225
192
194
252
233
201
224
193
266
319
301
PP&E Net
49
49
42
54
72
80
95
99
91
90
89
91
93
89
99
115
145
163
174
212
258
271
277
284
PP&E Gross
49
49
0
54
72
80
95
99
91
90
89
91
93
89
99
115
145
163
174
212
258
271
277
284
Accumulated Depreciation
12
13
0
13
15
18
20
22
23
24
26
27
29
28
29
18
18
19
21
24
23
25
27
27
Intangible Assets
0
0
0
2
3
3
1
0
0
0
0
0
0
1
1
0
1
0
0
0
0
0
0
0
Goodwill
0
0
0
0
0
0
2
2
2
2
1
1
1
1
1
1
0
1
1
1
1
1
1
1
Note Receivable
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
5
3
3
2
2
1
1
0
0
Long-Term Investments
3
3
3
0
0
0
0
1
1
1
1
1
1
1
2
2
2
2
2
3
1
1
0
0
Other Long-Term Assets
0
0
10
0
0
0
21
20
16
15
12
10
10
9
0
0
0
1
4
6
4
8
2
2
Other Assets
0
0
0
0
0
0
2
2
2
2
1
1
1
1
1
1
0
1
1
1
1
1
1
1
Total Assets
121
N/A
126
+4%
132
+4%
149
+13%
154
+4%
159
+3%
236
+49%
220
-7%
207
-6%
212
+2%
217
+2%
223
+3%
247
+11%
326
+32%
301
-8%
317
+5%
405
+28%
403
0%
384
-5%
448
+17%
458
+2%
548
+20%
599
+9%
587
-2%
Liabilities
Accounts Payable
13
11
22
19
19
19
23
13
18
23
27
23
33
36
21
25
50
25
22
35
29
53
37
29
Accrued Liabilities
3
3
0
4
0
0
4
4
3
4
5
6
6
6
6
7
0
8
8
9
9
10
9
9
Short-Term Debt
12
15
0
16
8
11
28
30
21
17
15
20
22
85
60
63
103
94
62
68
37
74
163
92
Current Portion of Long-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
4
1
2
2
2
2
2
2
29
Other Current Liabilities
11
12
18
14
13
12
32
29
27
30
30
27
29
34
32
28
29
41
44
50
47
48
42
40
Total Current Liabilities
39
40
41
52
40
42
87
77
69
74
77
75
90
160
124
125
184
171
138
165
124
186
252
200
Long-Term Debt
0
0
0
0
0
0
21
18
16
15
12
0
0
0
6
5
18
18
16
17
26
45
40
68
Deferred Income Tax
0
0
0
0
0
0
1
0
5
5
5
4
3
4
4
4
4
4
0
0
0
0
5
6
Minority Interest
1
2
2
2
3
2
2
2
2
2
2
2
2
3
2
2
3
3
3
3
5
5
5
5
Other Liabilities
0
0
0
1
0
0
0
0
0
0
0
10
10
9
0
0
0
0
0
0
1
1
0
0
Total Liabilities
40
N/A
43
+6%
43
+1%
55
+27%
43
-22%
44
+3%
112
+155%
97
-13%
91
-6%
96
+5%
95
-1%
91
-5%
106
+17%
176
+66%
137
-22%
136
-1%
209
+54%
195
-7%
157
-20%
185
+18%
155
-16%
238
+53%
302
+27%
280
-7%
Equity
Common Stock
3
3
0
3
3
3
3
3
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
Retained Earnings
60
63
0
75
80
81
81
80
64
67
75
81
89
95
111
121
129
135
147
157
172
179
165
172
Unrealized Security Profit/Loss
17
17
0
16
28
31
39
40
36
34
32
35
36
37
37
44
50
57
64
90
113
114
116
119
Other Equity
0
0
88
0
0
0
2
0
0
1
1
0
0
2
1
0
0
0
0
0
2
2
0
0
Total Equity
81
N/A
83
+3%
88
+6%
94
+6%
112
+19%
115
+3%
125
+8%
124
-1%
116
-6%
116
+0%
122
+5%
132
+8%
141
+7%
150
+7%
164
+9%
181
+10%
196
+8%
208
+6%
227
+9%
262
+15%
303
+16%
311
+2%
296
-5%
307
+4%
Total Liabilities & Equity
121
N/A
126
+4%
132
+4%
149
+13%
154
+4%
159
+3%
236
+49%
220
-7%
207
-6%
212
+2%
217
+2%
223
+3%
247
+11%
326
+32%
301
-8%
317
+5%
405
+28%
403
0%
384
-5%
448
+17%
458
+2%
548
+20%
599
+9%
587
-2%
Shares Outstanding
Common Shares Outstanding
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33
33

See Also

Summary
CMO intrinsic value, competitors valuation, and company profile.
DCF Valuation
CMO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CMO stock valuation using valuation multiples.
Wall Street Estimates
CMO 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
CMO 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 307,900+ value investors using Alpha Spread
Create 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

© 2026 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.