Geely Automobile Holdings Ltd
SWB:GRUA

Watchlist Manager
Geely Automobile Holdings Ltd Logo
Geely Automobile Holdings Ltd
SWB:GRUA
Watchlist
Price: 43 EUR Market Closed
Market Cap: 62.4B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-
5Y
-
10Y
-
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Geely Automobile Holdings Ltd

Revenue
312B CNY
Cost of Revenue
-259.9B CNY
Gross Profit
52.1B CNY
Operating Expenses
-35.1B CNY
Operating Income
17B CNY
Other Expenses
-421.9m CNY
Net Income
16.5B CNY

Income Statement
Geely Automobile Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
33
0
34
0
61
0
107
0
245
0
211
0
237
0
99
0
81
0
103
0
116
0
110
0
114
0
128
0
136
0
145
0
371
0
387
0
0
0
526
0
0
0
Revenue
44
N/A
47
+7%
107
+128%
140
+31%
130
-7%
124
-5%
134
+8%
134
N/A
4 289
+3 101%
10 173
+137%
14 069
+38%
17 357
+23%
20 099
+16%
21 402
+6%
20 965
-2%
21 604
+3%
24 628
+14%
28 306
+15%
28 708
+1%
24 011
-16%
21 738
-9%
25 387
+17%
30 138
+19%
34 420
+14%
53 722
+56%
75 056
+40%
92 761
+24%
107 046
+15%
106 595
0%
100 445
-6%
97 401
-3%
86 662
-11%
92 114
+6%
100 326
+9%
101 611
+1%
114 763
+13%
147 965
+29%
162 963
+10%
179 204
+10%
231 519
+29%
213 327
-8%
273 706
+28%
240 194
-12%
260 374
+8%
283 174
+9%
311 987
+10%
Gross Profit
Cost of Revenue
(41)
(45)
(95)
(121)
(113)
(108)
(118)
(123)
(3 638)
(8 395)
(11 528)
(14 196)
(16 400)
(17 616)
(17 145)
(17 678)
(20 069)
(22 840)
(22 942)
(19 026)
(17 776)
(21 055)
(24 668)
(28 178)
(43 880)
(60 868)
(74 779)
(85 781)
(85 082)
(81 300)
(80 485)
(71 913)
(77 377)
(84 132)
(84 199)
(96 634)
(127 069)
(140 002)
(152 039)
(197 207)
(180 482)
(231 452)
(202 063)
(217 883)
(236 475)
(259 903)
Gross Profit
3
N/A
2
-33%
11
+450%
19
+73%
17
-11%
16
-6%
16
N/A
12
-25%
651
+5 325%
1 778
+173%
2 541
+43%
3 159
+24%
3 700
+17%
3 785
+2%
3 820
+1%
3 926
+3%
4 559
+16%
5 466
+20%
5 766
+5%
4 985
-14%
3 963
-21%
4 332
+9%
5 471
+26%
6 243
+14%
9 842
+58%
14 189
+44%
17 981
+27%
21 265
+18%
21 513
+1%
19 145
-11%
16 917
-12%
14 749
-13%
14 737
0%
16 194
+10%
17 412
+8%
18 129
+4%
20 896
+15%
22 960
+10%
27 165
+18%
34 312
+26%
32 845
-4%
42 253
+29%
38 131
-10%
42 491
+11%
46 699
+10%
52 084
+12%
Operating Income
Operating Expenses
(16)
(16)
(19)
(16)
(25)
(16)
(42)
(40)
(207)
(216)
(943)
(1 127)
(1 602)
(1 580)
(1 471)
(1 547)
(1 851)
(2 330)
(2 499)
(2 086)
(2 069)
(2 220)
(2 813)
(2 966)
(4 218)
(5 530)
(5 903)
(6 659)
(7 078)
(8 062)
(8 304)
(8 945)
(9 779)
(10 865)
(14 436)
(17 172)
(19 088)
(19 840)
(22 907)
(29 509)
(27 773)
(34 355)
(28 591)
(20 500)
(31 217)
(35 117)
Selling, General & Administrative
(16)
(16)
(20)
(24)
(26)
(37)
(49)
(71)
(502)
(1 027)
(1 289)
(1 824)
(2 386)
(2 407)
(2 459)
(2 637)
(2 881)
(3 194)
(3 474)
(3 048)
(3 083)
(3 266)
(3 805)
(3 993)
(5 105)
(6 479)
(7 006)
(7 960)
(8 315)
(9 143)
(9 460)
(9 612)
(10 811)
(12 390)
(15 571)
(17 967)
(20 013)
(21 184)
(24 659)
(31 312)
(29 207)
(35 611)
(20 054)
(18 858)
(17 507)
(18 127)
Research & Development
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10 419)
(13 747)
(17 747)
(22 136)
Other Operating Expenses
0
0
1
9
1
21
7
30
296
811
347
697
784
826
988
1 090
1 030
864
975
960
1 014
1 048
992
1 026
887
949
1 103
1 301
1 237
1 081
1 156
667
1 032
1 525
1 135
795
925
1 344
1 752
1 802
1 435
1 256
1 882
12 106
4 037
5 146
Operating Income
(14)
N/A
(15)
-7%
(8)
+47%
4
N/A
(8)
N/A
(1)
+88%
(27)
-2 600%
(29)
-7%
444
N/A
1 561
+252%
1 599
+2%
2 033
+27%
2 097
+3%
2 206
+5%
2 349
+6%
2 379
+1%
2 708
+14%
3 135
+16%
3 267
+4%
2 899
-11%
1 894
-35%
2 112
+12%
2 657
+26%
3 276
+23%
5 624
+72%
8 658
+54%
12 079
+40%
14 605
+21%
14 435
-1%
11 083
-23%
8 613
-22%
5 804
-33%
4 958
-15%
5 329
+7%
2 976
-44%
957
-68%
1 807
+89%
3 121
+73%
4 258
+36%
4 802
+13%
5 072
+6%
7 898
+56%
9 540
+21%
21 991
+131%
15 482
-30%
16 966
+10%
Pre-Tax Income
Interest Income Expense
106
88
129
203
229
177
338
493
234
(123)
(46)
(142)
(199)
(176)
(172)
(174)
(193)
(149)
(50)
29
11
37
145
195
204
136
149
289
524
665
840
909
1 084
1 392
1 809
2 104
1 443
284
905
1 788
2 038
2 039
(266)
1 485
1 640
1 958
Non-Reccuring Items
0
0
0
0
0
0
0
0
240
0
(7)
0
2
4
6
2
14
7
87
84
38
98
72
9
376
376
(16)
(18)
0
0
184
799
400
0
0
0
1 611
1 566
(182)
0
7 332
7 333
9 154
0
1 628
1 628
Gain/Loss on Disposition of Assets
3
(3)
0
0
0
0
0
0
0
5
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
563
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
(1)
(1)
(1)
0
1
1
0
0
(1)
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
563
0
0
0
0
0
0
(120)
0
(179)
(131)
(30)
(30)
(26)
(26)
(24)
0
0
0
Pre-Tax Income
96
N/A
71
-26%
121
+70%
206
+70%
221
+7%
176
-20%
312
+77%
465
+49%
918
+97%
1 443
+57%
1 550
+7%
1 891
+22%
1 900
+0%
2 033
+7%
2 183
+7%
2 207
+1%
2 529
+15%
2 993
+18%
3 304
+10%
3 012
-9%
1 943
-35%
2 247
+16%
2 875
+28%
3 480
+21%
6 204
+78%
9 171
+48%
12 774
+39%
15 440
+21%
14 959
-3%
11 748
-21%
9 636
-18%
7 512
-22%
6 441
-14%
6 721
+4%
4 665
-31%
3 061
-34%
4 682
+53%
4 840
+3%
4 950
+2%
6 560
+33%
14 416
+120%
17 244
+20%
18 404
+7%
23 477
+28%
18 750
-20%
20 553
+10%
Net Income
Tax Provision
(7)
0
0
(1)
(2)
(2)
(2)
(7)
(52)
(155)
(231)
(314)
(351)
(365)
(467)
(495)
(479)
(568)
(624)
(608)
(494)
(505)
(586)
(681)
(1 034)
(1 544)
(2 039)
(2 355)
(2 285)
(1 763)
(1 375)
(978)
(866)
(1 058)
(312)
161
(32)
(194)
(15)
(207)
(371)
(648)
(1 604)
(2 226)
(2 883)
(3 535)
Income from Continuing Operations
89
71
121
205
220
174
310
458
866
1 288
1 319
1 577
1 550
1 669
1 716
1 712
2 050
2 425
2 680
2 404
1 449
1 744
2 289
2 799
5 170
7 626
10 735
13 085
12 674
9 986
8 261
6 534
5 575
5 664
4 353
3 222
4 650
4 645
4 935
6 353
14 045
16 596
16 799
21 250
15 867
17 017
Income to Minority Interest
1
(1)
(5)
(7)
(6)
(3)
(3)
2
13
(49)
(136)
(185)
(181)
(167)
(172)
(86)
(10)
(6)
(17)
(26)
(19)
(21)
(28)
(36)
(58)
(78)
(102)
(125)
(121)
(93)
(72)
(57)
(41)
(46)
494
797
611
634
373
516
290
195
(167)
(507)
(543)
(328)
Net Income (Common)
90
N/A
73
-19%
117
+60%
198
+69%
214
+8%
171
-20%
307
+80%
459
+50%
879
+92%
1 239
+41%
1 183
-5%
1 392
+18%
1 368
-2%
1 502
+10%
1 543
+3%
1 626
+5%
2 040
+25%
2 418
+19%
2 663
+10%
2 378
-11%
1 431
-40%
1 722
+20%
2 261
+31%
2 763
+22%
5 112
+85%
7 549
+48%
10 634
+41%
12 960
+22%
12 553
-3%
9 893
-21%
8 190
-17%
6 477
-21%
5 397
-17%
5 417
+0%
4 720
-13%
3 888
-18%
5 123
+32%
5 137
+0%
5 166
+1%
6 727
+30%
14 192
+111%
16 719
+18%
16 488
-1%
20 599
+25%
15 252
-26%
16 545
+8%
EPS (Diluted)
0.02
N/A
0.02
N/A
0.03
+50%
0.05
+67%
0.05
N/A
0.04
-20%
0.06
+50%
0.08
+33%
0.14
+75%
0.19
+36%
0.17
-11%
0.18
+6%
0.17
-6%
0.18
+6%
0.19
+6%
0.2
+5%
0.26
+30%
0.29
+12%
0.3
+3%
0.27
-10%
0.16
-41%
0.2
+25%
0.26
+30%
0.32
+23%
0.58
+81%
0.84
+45%
1.16
+38%
1.41
+22%
1.37
-3%
1.08
-21%
0.89
-18%
0.7
-21%
0.56
-20%
0.55
-2%
0.48
-13%
0.39
-19%
0.5
+28%
0.5
N/A
0.51
+2%
0.67
+31%
1.4
+109%
1.65
+18%
1.63
-1%
2.03
+25%
1.51
-26%
1.62
+7%

See Also

Summary
GRUA intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRUA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRUA stock valuation using valuation multiples.
Wall Street Estimates
GRUA 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
GRUA 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 307,400+ 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.