First Time Loading...

SAIC Motor Corp Ltd
SSE:600104

Watchlist Manager
SAIC Motor Corp Ltd Logo
SAIC Motor Corp Ltd
SSE:600104
Watchlist
Price: 14.86 CNY -2.75% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

744.7B
+0.6%
Revenue
Growth Rates:
1 Year
+0%
3 Years
+0%
5 Years
-17%
7 Years
-2%
10 Years
+32%
10.1B
+12%
Operating Income
Growth Rates:
1 Year
+15%
3 Years
-23%
5 Years
-57%
7 Years
-49%
10 Years
-30%
14.1B
-5%
Net Income
Growth Rates:
1 Year
-12%
3 Years
-31%
5 Years
-61%
7 Years
-56%
10 Years
-43%

Earnings Waterfall
SAIC Motor Corp Ltd

Revenue
744.7B CNY
Cost of Revenue
-659.7B CNY
Gross Profit
85.1B CNY
Operating Expenses
-75B CNY
Operating Income
10.1B CNY
Other Expenses
4B CNY
Net Income
14.1B CNY

Income Statement
SAIC Motor Corp Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
565 807
N/A
588 974
+4%
604 894
+3%
615 487
+2%
630 001
+2%
631 456
+0%
633 602
+0%
634 724
+0%
670 448
+6%
685 738
+2%
698 098
+2%
725 975
+4%
756 414
+4%
767 540
+1%
801 555
+4%
832 880
+4%
870 639
+5%
913 191
+5%
939 085
+3%
937 331
0%
902 194
-4%
863 552
-4%
813 635
-6%
812 797
0%
843 324
+4%
749 079
-11%
750 772
+0%
756 642
+1%
742 132
-2%
825 281
+11%
824 488
0%
796 184
-3%
779 846
-2%
773 223
-1%
729 742
-6%
754 542
+3%
744 063
-1%
707 507
-5%
754 625
+7%
739 996
-2%
744 705
+1%
Gross Profit
Cost of Revenue
(495 150)
(514 746)
(527 928)
(538 414)
(553 153)
(556 604)
(560 628)
(559 993)
(592 958)
(603 914)
(610 989)
(633 883)
(657 365)
(668 193)
(696 969)
(722 133)
(750 647)
(789 981)
(811 310)
(809 192)
(779 448)
(747 875)
(704 866)
(707 524)
(735 719)
(655 702)
(661 321)
(671 535)
(654 942)
(729 820)
(725 580)
(696 149)
(695 094)
(693 482)
(657 469)
(681 647)
(660 123)
(627 540)
(670 536)
(656 869)
(659 653)
Gross Profit
70 656
N/A
74 228
+5%
76 966
+4%
77 073
+0%
76 848
0%
74 852
-3%
72 975
-3%
74 731
+2%
77 490
+4%
81 824
+6%
87 109
+6%
92 093
+6%
99 049
+8%
99 348
+0%
104 587
+5%
110 748
+6%
119 993
+8%
123 211
+3%
127 775
+4%
128 138
+0%
122 746
-4%
115 677
-6%
108 770
-6%
105 275
-3%
107 605
+2%
93 377
-13%
89 449
-4%
85 105
-5%
87 191
+2%
95 460
+9%
98 909
+4%
100 035
+1%
84 751
-15%
79 741
-6%
72 274
-9%
72 895
+1%
83 940
+15%
79 967
-5%
84 089
+5%
83 127
-1%
85 052
+2%
Operating Income
Operating Expenses
(56 189)
(58 677)
(60 947)
(61 115)
(61 617)
(63 313)
(60 740)
(61 162)
(60 916)
(66 773)
(72 034)
(76 715)
(79 194)
(82 059)
(86 165)
(91 843)
(94 765)
(97 559)
(99 924)
(99 708)
(99 568)
(97 163)
(94 580)
(93 318)
(93 459)
(84 156)
(78 510)
(74 349)
(74 022)
(79 257)
(80 912)
(81 413)
(72 256)
(69 671)
(65 875)
(65 875)
(75 187)
(72 687)
(74 609)
(74 128)
(74 973)
Selling, General & Administrative
(53 075)
(55 592)
(57 768)
(57 883)
(53 674)
(58 755)
(56 004)
(56 193)
(51 321)
(63 969)
(69 470)
(74 157)
(68 384)
(78 821)
(83 042)
(86 288)
(84 135)
(89 540)
(93 013)
(92 150)
(86 541)
(84 499)
(79 013)
(78 608)
(82 124)
(73 610)
(67 427)
(62 899)
(61 619)
(65 289)
(65 682)
(64 682)
(54 261)
(52 472)
(48 796)
(48 659)
(58 433)
(56 858)
(59 424)
(58 935)
(57 908)
Research & Development
0
0
0
0
(6 865)
0
0
0
(8 376)
0
0
0
(9 417)
0
0
(2 382)
(11 063)
0
0
(7 356)
(15 385)
(12 891)
(15 368)
(14 954)
(13 394)
(12 962)
(13 238)
(13 324)
(13 395)
(13 723)
(15 316)
(17 093)
(19 668)
(20 073)
(19 573)
(19 733)
(18 031)
(18 021)
(18 316)
(17 613)
(18 365)
Depreciation & Amortization
0
0
0
0
(1 044)
0
0
0
(1 174)
0
0
0
(1 353)
0
0
0
(1 498)
0
0
0
(1 811)
0
0
0
(2 238)
0
0
0
(1 759)
0
0
0
(1 875)
0
0
0
(1 996)
0
0
0
(2 288)
Other Operating Expenses
(3 115)
(3 087)
(3 181)
(3 232)
(34)
(4 559)
(4 738)
(4 969)
(46)
(2 804)
(2 564)
(2 558)
(40)
(3 238)
(3 123)
(3 174)
1 930
(8 019)
(6 911)
(204)
4 170
228
(199)
246
4 297
2 418
2 156
1 875
2 752
(244)
88
363
3 548
2 874
2 494
2 517
3 273
2 192
3 131
2 419
3 589
Operating Income
14 467
N/A
15 550
+7%
16 017
+3%
15 958
0%
15 231
-5%
11 538
-24%
12 234
+6%
13 568
+11%
16 574
+22%
15 051
-9%
15 075
+0%
15 377
+2%
19 855
+29%
17 287
-13%
18 420
+7%
18 903
+3%
25 227
+33%
25 650
+2%
27 850
+9%
28 430
+2%
23 179
-18%
18 515
-20%
14 190
-23%
11 957
-16%
14 147
+18%
9 222
-35%
10 941
+19%
10 757
-2%
13 168
+22%
16 203
+23%
17 997
+11%
18 622
+3%
12 496
-33%
10 070
-19%
6 399
-36%
7 020
+10%
8 753
+25%
7 280
-17%
9 480
+30%
8 999
-5%
10 079
+12%
Pre-Tax Income
Interest Income Expense
25 712
25 796
26 937
27 156
27 534
28 781
28 307
27 649
29 479
28 826
29 144
30 345
30 802
31 573
31 346
30 903
30 752
31 337
32 049
31 903
31 727
31 375
29 376
29 633
26 139
20 935
21 316
22 279
23 222
29 350
28 512
27 519
24 931
27 484
23 151
19 710
14 813
13 299
15 974
16 233
16 466
Non-Reccuring Items
0
0
0
0
(2 431)
0
0
0
(2 465)
0
0
0
(2 073)
134
129
205
(1 869)
38
36
156
(1 232)
571
595
361
58
77
(13)
1
(783)
(190)
453
448
4 026
803
223
271
2 456
2 048
2 056
2 024
(608)
Gain/Loss on Disposition of Assets
(78)
(87)
(116)
(107)
323
(102)
10
72
(255)
17
(32)
(164)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
Total Other Income
1 392
1 254
1 354
1 681
2 031
2 505
2 549
2 239
2 476
2 905
3 255
3 248
1 906
1 203
756
944
151
465
170
(49)
670
430
781
885
614
588
313
109
284
284
186
261
105
(31)
13
127
2 049
2 213
2 166
1 958
43
Pre-Tax Income
41 493
N/A
42 514
+2%
44 193
+4%
44 690
+1%
42 689
-4%
42 724
+0%
43 102
+1%
43 529
+1%
45 810
+5%
46 799
+2%
47 441
+1%
48 806
+3%
50 490
+3%
50 197
-1%
50 651
+1%
50 955
+1%
54 261
+6%
57 491
+6%
60 106
+5%
60 440
+1%
54 344
-10%
50 890
-6%
44 942
-12%
42 837
-5%
40 958
-4%
30 823
-25%
32 557
+6%
33 146
+2%
35 892
+8%
45 647
+27%
47 148
+3%
46 850
-1%
41 558
-11%
38 326
-8%
29 786
-22%
27 128
-9%
28 071
+3%
24 840
-12%
29 676
+19%
29 213
-2%
25 973
-11%
Net Income
Tax Provision
(5 909)
(5 906)
(6 065)
(6 288)
(4 438)
(4 125)
(4 211)
(4 485)
(5 736)
(5 845)
(5 957)
(5 754)
(6 530)
(6 083)
(6 073)
(5 812)
(7 145)
(7 861)
(8 171)
(8 624)
(5 939)
(5 558)
(4 966)
(4 753)
(5 669)
(5 062)
(4 605)
(4 330)
(6 704)
(8 375)
(9 904)
(10 516)
(7 616)
(6 480)
(5 139)
(4 568)
(5 228)
(5 300)
(6 355)
(6 776)
(5 913)
Income from Continuing Operations
35 585
36 608
38 128
38 401
38 251
38 599
38 891
39 044
40 074
40 954
41 485
43 053
43 959
44 115
44 578
45 144
47 116
49 631
51 936
51 817
48 405
45 333
39 977
38 083
35 289
25 760
27 952
28 817
29 188
37 272
37 243
36 333
33 942
31 846
24 647
22 561
22 843
19 540
23 321
22 436
20 060
Income to Minority Interest
(10 779)
(11 021)
(11 216)
(11 185)
(10 277)
(10 138)
(10 325)
(10 217)
(10 280)
(10 693)
(10 796)
(11 429)
(11 953)
(11 782)
(11 674)
(11 591)
(12 706)
(13 774)
(14 500)
(14 371)
(12 395)
(10 778)
(9 184)
(8 953)
(9 686)
(7 286)
(7 718)
(7 358)
(8 757)
(11 115)
(11 893)
(12 200)
(9 409)
(8 644)
(6 518)
(5 728)
(6 725)
(6 155)
(7 028)
(7 561)
(5 954)
Net Income (Common)
24 803
N/A
25 585
+3%
26 910
+5%
27 215
+1%
27 973
+3%
28 461
+2%
28 566
+0%
28 827
+1%
29 794
+3%
30 262
+2%
30 690
+1%
31 624
+3%
32 006
+1%
32 332
+1%
32 903
+2%
33 552
+2%
34 410
+3%
35 856
+4%
37 434
+4%
37 445
+0%
36 009
-4%
34 554
-4%
30 792
-11%
29 129
-5%
25 603
-12%
18 473
-28%
20 233
+10%
21 459
+6%
20 431
-5%
26 157
+28%
25 351
-3%
24 133
-5%
24 533
+2%
23 202
-5%
18 129
-22%
16 832
-7%
16 118
-4%
13 385
-17%
16 293
+22%
14 876
-9%
14 106
-5%
EPS (Diluted)
2.25
N/A
2.32
+3%
2.44
+5%
2.47
+1%
2.54
+3%
2.59
+2%
2.6
+0%
2.62
+1%
2.7
+3%
2.74
+1%
2.78
+1%
2.87
+3%
2.9
+1%
2.82
-3%
2.84
+1%
2.87
+1%
2.96
+3%
3.08
+4%
3.2
+4%
3.2
N/A
3.08
-4%
2.95
-4%
2.63
-11%
2.49
-5%
2.19
-12%
1.58
-28%
1.73
+9%
1.84
+6%
1.75
-5%
2.25
+29%
2.18
-3%
2.08
-5%
2.12
+2%
2.01
-5%
1.57
-22%
1.47
-6%
1.4
-5%
1.16
-17%
1.41
+22%
1.28
-9%
1.23
-4%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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
Join more than 133,500+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.