First Time Loading...

China Automotive Engineering Research Institute Co Ltd
SSE:601965

Watchlist Manager
China Automotive Engineering Research Institute Co Ltd Logo
China Automotive Engineering Research Institute Co Ltd
SSE:601965
Watchlist
Price: 20.79 CNY 6.07% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.7B
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+6%
5 Years
+33%
7 Years
+140%
10 Years
+166%
881.5m
+4%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
+54%
5 Years
+118%
7 Years
+162%
10 Years
+170%
756.3m
+3%
Net Income
Growth Rates:
1 Year
+10%
3 Years
+45%
5 Years
+82%
7 Years
+107%
10 Years
+139%

Earnings Waterfall
China Automotive Engineering Research Institute Co Ltd

Revenue
3.7B CNY
Cost of Revenue
-2.1B CNY
Gross Profit
1.6B CNY
Operating Expenses
-676.3m CNY
Operating Income
881.5m CNY
Other Expenses
-125.2m CNY
Net Income
756.3m CNY

Income Statement
China Automotive Engineering Research Institute Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Sep-2013 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
Revenue
Revenue
1 376
N/A
1 500
+9%
1 489
-1%
1 465
-2%
1 398
-5%
1 569
+12%
1 507
-4%
1 430
-5%
1 344
-6%
1 203
-10%
1 205
+0%
1 341
+11%
1 524
+14%
1 655
+9%
1 808
+9%
2 039
+13%
2 224
+9%
2 400
+8%
2 671
+11%
2 773
+4%
2 757
-1%
2 758
+0%
2 614
-5%
2 390
-9%
2 439
+2%
2 755
+13%
2 745
0%
3 213
+17%
3 457
+8%
3 418
-1%
3 766
+10%
3 678
-2%
3 618
-2%
3 835
+6%
3 556
-7%
3 374
-5%
3 398
+1%
3 291
-3%
3 437
+4%
3 601
+5%
3 657
+2%
Gross Profit
Cost of Revenue
(897)
(949)
(945)
(922)
(907)
(1 137)
(1 075)
(1 007)
(918)
(708)
(705)
(824)
(965)
(1 112)
(1 268)
(1 494)
(1 669)
(1 803)
(2 064)
(2 155)
(2 139)
(2 045)
(1 927)
(1 677)
(1 698)
(1 923)
(1 942)
(2 340)
(2 499)
(2 370)
(2 662)
(2 528)
(2 424)
(2 559)
(2 298)
(2 068)
(2 048)
(1 841)
(1 983)
(2 102)
(2 099)
Gross Profit
478
N/A
551
+15%
543
-1%
544
+0%
490
-10%
432
-12%
432
N/A
424
-2%
426
+0%
495
+16%
499
+1%
517
+4%
559
+8%
543
-3%
541
0%
544
+1%
555
+2%
598
+8%
607
+2%
618
+2%
619
+0%
713
+15%
688
-4%
713
+4%
741
+4%
831
+12%
803
-3%
873
+9%
958
+10%
1 048
+9%
1 104
+5%
1 150
+4%
1 194
+4%
1 277
+7%
1 258
-1%
1 306
+4%
1 349
+3%
1 450
+7%
1 453
+0%
1 499
+3%
1 558
+4%
Operating Income
Operating Expenses
(152)
(171)
(176)
(198)
(200)
(194)
(192)
(212)
(211)
(210)
(207)
(213)
(222)
(245)
(232)
(213)
(210)
(226)
(208)
(205)
(214)
(284)
(255)
(259)
(263)
(327)
(331)
(356)
(386)
(401)
(386)
(405)
(430)
(548)
(519)
(532)
(530)
(640)
(625)
(648)
(676)
Selling, General & Administrative
(144)
(121)
(167)
(187)
(186)
(145)
(179)
(188)
(187)
(158)
(191)
(201)
(209)
(179)
(223)
(220)
(212)
(192)
(215)
(210)
(214)
(227)
(238)
(213)
(227)
(261)
(276)
(307)
(316)
(320)
(316)
(329)
(336)
(410)
(416)
(421)
(441)
(487)
(481)
(500)
(514)
Research & Development
0
(42)
0
0
0
(37)
0
0
0
(34)
0
0
0
(42)
0
0
(12)
(67)
0
0
(46)
(77)
(69)
(92)
(91)
(94)
(104)
(107)
(126)
(155)
(183)
(199)
(219)
(178)
(185)
(187)
(182)
(203)
(231)
(235)
(242)
Depreciation & Amortization
0
(8)
0
0
0
(12)
0
0
0
(17)
0
0
0
(23)
0
0
0
(21)
0
0
0
(21)
0
0
0
(31)
0
0
0
(41)
0
0
0
(40)
0
0
0
(47)
0
0
0
Other Operating Expenses
(8)
(0)
(9)
(11)
(13)
(0)
(14)
(25)
(24)
(1)
(17)
(13)
(13)
(0)
(9)
7
14
54
7
5
47
40
53
47
55
58
49
58
57
113
114
122
125
80
82
76
92
98
87
87
80
Operating Income
327
N/A
380
+16%
367
-3%
346
-6%
291
-16%
239
-18%
240
+1%
211
-12%
215
+2%
286
+33%
292
+2%
304
+4%
337
+11%
298
-11%
309
+4%
331
+7%
345
+4%
372
+8%
399
+7%
414
+4%
405
-2%
429
+6%
433
+1%
455
+5%
477
+5%
504
+6%
472
-6%
517
+10%
572
+11%
647
+13%
718
+11%
745
+4%
764
+3%
729
-5%
739
+1%
774
+5%
819
+6%
810
-1%
828
+2%
851
+3%
881
+4%
Pre-Tax Income
Interest Income Expense
45
59
72
59
66
60
69
68
63
64
47
55
76
66
67
62
47
56
63
70
76
49
51
43
33
44
42
41
43
32
18
13
12
18
23
26
21
18
22
24
31
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
(0)
2
0
2
1
1
3
1
(5)
0
15
94
93
95
80
1
(0)
0
0
0
Gain/Loss on Disposition of Assets
0
(1)
0
0
(0)
(0)
(0)
(0)
0
0
0
0
0
(0)
(0)
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
Total Other Income
11
54
61
92
242
196
190
160
11
17
20
21
24
38
41
33
27
1
(7)
(1)
0
2
2
3
2
3
(1)
(3)
(3)
(1)
0
(3)
(2)
4
2
3
3
(3)
(4)
(2)
(2)
Pre-Tax Income
383
N/A
493
+29%
499
+1%
497
0%
599
+20%
495
-17%
499
+1%
440
-12%
289
-34%
367
+27%
359
-2%
380
+6%
437
+15%
402
-8%
416
+3%
426
+2%
419
-2%
436
+4%
455
+4%
482
+6%
482
0%
478
-1%
487
+2%
501
+3%
515
+3%
551
+7%
513
-7%
558
+9%
613
+10%
672
+10%
737
+10%
770
+4%
868
+13%
843
-3%
860
+2%
883
+3%
844
-4%
824
-2%
846
+3%
874
+3%
910
+4%
Net Income
Tax Provision
(62)
(69)
(68)
(72)
(86)
(82)
(84)
(71)
(50)
(62)
(62)
(70)
(77)
(61)
(62)
(58)
(59)
(64)
(67)
(69)
(66)
(74)
(76)
(81)
(82)
(82)
(78)
(78)
(87)
(87)
(101)
(114)
(124)
(114)
(112)
(113)
(110)
(95)
(93)
(95)
(102)
Income from Continuing Operations
321
424
431
425
513
413
415
369
239
305
297
310
360
341
354
368
359
372
388
414
416
404
411
420
433
468
436
480
526
585
636
656
744
729
748
770
734
728
753
779
809
Income to Minority Interest
(4)
(2)
(2)
(2)
(3)
1
3
6
8
6
6
6
6
(1)
0
(1)
(2)
3
(0)
(2)
(1)
(1)
(1)
(0)
(1)
(2)
(1)
(4)
(5)
(26)
(22)
(34)
(30)
(38)
(44)
(42)
(49)
(39)
(51)
(46)
(52)
Net Income (Common)
317
N/A
422
+33%
429
+2%
423
-1%
510
+20%
413
-19%
418
+1%
374
-10%
246
-34%
311
+26%
303
-3%
315
+4%
366
+16%
340
-7%
354
+4%
367
+4%
358
-2%
375
+5%
388
+3%
412
+6%
415
+1%
403
-3%
411
+2%
419
+2%
432
+3%
467
+8%
434
-7%
476
+10%
521
+9%
558
+7%
615
+10%
622
+1%
714
+15%
692
-3%
703
+2%
729
+4%
684
-6%
689
+1%
702
+2%
733
+4%
756
+3%
EPS (Diluted)
0.32
N/A
0.44
+38%
0.45
+2%
0.44
-2%
0.53
+20%
0.43
-19%
0.42
-2%
0.38
-10%
0.25
-34%
0.32
+28%
0.31
-3%
0.32
+3%
0.37
+16%
0.35
-5%
0.37
+6%
0.39
+5%
0.38
-3%
0.39
+3%
0.4
+3%
0.42
+5%
0.43
+2%
0.42
-2%
0.43
+2%
0.44
+2%
0.45
+2%
0.48
+7%
0.45
-6%
0.49
+9%
0.54
+10%
0.57
+6%
0.63
+11%
0.64
+2%
0.76
+19%
0.7
-8%
0.73
+4%
0.76
+4%
0.7
-8%
0.7
N/A
0.71
+1%
0.74
+4%
0.77
+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 132,500+ 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.