China Harmony Auto Holding Limited

3836.HK

3836.HKChina Harmony Auto Holding Limited HK flag

Hong Kong Stock Exchange

0.63

HKD

+0.01

(+1.61%)

-0.22EPS

-2.86P/E

940.76MMarket Cap

Sep 02Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

KYG2118N1079

Return %

Stock

S&P500

31.25

9.50

-79.48

58.73

-81.14

91.32

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Revenue per Share	5.17	8.75	9.48	7.44	6.83	7.06	6.96	8.34	9.6	11.71	10.82	11.14	10.51
Basic EPS, GAAP	0.32	0.42	0.51	0.39	-0.24	0.66	0.45	0.34	0.27	0.44	-1.08	-0.17	-0.2
Free Cash Flow per Basic Share	-0.72	-0.43	-0.62	0.67	-0.25	-0.14	-0.27	-0.13	0.39	0.01	0.26	- -	-0.52
Dividend per Share	- -	- -	0.06	0.07	0.1	- -	0.11	0.1	0.07	0.07	0.19	0.06	0.03
Book Value per Share	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	1.84	1.69	1.49
Tangible Book Value per Share	0.55	2.34	2.55	4.12	3.47	4.01	4.42	4.63	4.61	4.93	3.69	3.49	3.19
Basic Weighted Avg Shares	1,094	952	1,075	1,427	1,566	1,536	1,529	1,514	1,537	1,535	1,508	1,489	1,487
Sales/Revenue/Turnover	5,657	8,333	10,196	10,620	10,696	10,840	10,640	12,622	14,747	17,981	16,322	16,579	15,617
Operating Margin (%)	6.61	5.79	5.36	4.3	-1.84	1.51	1.04	2.53	3.02	3.46	-0.85	-1.36	-3.64
Depreciation Expense	38	75	111	149	187	236	139	229	274	302	328	352	385
Net Income, GAAP	351	404	544	563	-371	1,009	684	513	411	673	-1,628	-252	-291
Effective Tax Rate (%)	26.21	27.55	24.87	25.49	- -	16.52	15.56	21.82	31.62	25.43	- -	- -	- -
Profit Margin (%)	6.2	4.85	5.34	5.3	-3.47	9.31	6.43	4.07	2.78	3.74	-9.97	-1.52	-1.86
Working Capital	-316	430	126	2,405	1,625	2,076	475	2,015	1,955	2,741	2,043	2,028	1,220
LT Debt	290	48	102	21	39	16	- -	510	655	792	819	806	1,129
Total Equity	602	2,237	2,746	5,887	5,469	6,330	6,921	7,323	7,547	8,043	6,027	5,665	5,253
Return on Invested Capital (%)	- -	7.93	6.62	4.17	- -	1.52	0.95	2.38	2.8	4.04	- -	- -	- -
Return on Capital (%)	- -	22.47	23.54	24.03	- -	55.61	36.15	22.17	15.07	21.4	- -	- -	- -
Return on Common Equity (%)	- -	9,362.56	6,305.63	5,332.38	-2,965.87	8,181.54	5,636.14	4,172.55	3,278.4	5,381.8	-116.66	-9.53	-12.32

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	4.83%	5.06%	-5.8%
Net Income, GAAP	-95.88%	-73.4%	15.42%
Free Cash Flow	-1,457.25%	-2,835.64%	-15,600.44%
Total Cash Common Dividend	- -	5.74%	-43.94%
Total Equity	10.95%	-5.74%	-7.27%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Fenglei Liu
Full Time Employees: 4,403
Sector: Consumer Cyclical
Industry: Auto - Dealerships
Address: World Trade Center Building Zhengzhou People's Republic of China 450000
IPO Date: Jun 13, 2013
Website: hexieauto.com
Similar Companies: Minasmaquinas SA (MMAQ3.SA)
Autocorp Holding Public Company Limited (ACG.BK)
K Car Co., Ltd. (381970.KS)
Driven Brands Holdings Inc. (DRVN)
Auto Server Co., Ltd. (5589.T)
Kaixin Auto Holdings (KXIN)
Business: China Harmony Auto Holding Limited, an investment holding company, engages in the sale and service of motor vehicles in Mainland China. The company sells luxury and ultra-luxury passenger vehicles under the BMW, Lexus, Volvo, Audi, MINI, Jaguar, Land Rover, Lincoln, Alfa Romeo, Bentley, Rolls Royce, Ferrari, Lamborghini, and Maserati brands through its 76 dealership outlets. It also offers finance leasing and insurance agency services; and sells pre-owned motor vehicles, as well as imports vehicles. The company was formerly known as China Harmony New Energy Auto Holding Limited and changed its name to China Harmony Auto Holding Limited in July 2020. China Harmony Auto Holding Limited was founded in 2005 and is headquartered in Zhengzhou, the People's Republic of China.

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Revenue per Share	5.17	8.75	9.48	7.44	6.83	7.06	6.96	8.34	9.6	11.71	10.82	11.14	10.51
Basic EPS, GAAP	0.32	0.42	0.51	0.39	-0.24	0.66	0.45	0.34	0.27	0.44	-1.08	-0.17	-0.2
Free Cash Flow per Basic Share	-0.72	-0.43	-0.62	0.67	-0.25	-0.14	-0.27	-0.13	0.39	0.01	0.26	- -	-0.52
Dividend per Share	- -	- -	0.06	0.07	0.1	- -	0.11	0.1	0.07	0.07	0.19	0.06	0.03
Book Value per Share	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	1.84	1.69	1.49
Tangible Book Value per Share	0.55	2.34	2.55	4.12	3.47	4.01	4.42	4.63	4.61	4.93	3.69	3.49	3.19
Basic Weighted Avg Shares	1,094	952	1,075	1,427	1,566	1,536	1,529	1,514	1,537	1,535	1,508	1,489	1,487
Sales/Revenue/Turnover	5,657	8,333	10,196	10,620	10,696	10,840	10,640	12,622	14,747	17,981	16,322	16,579	15,617
Operating Margin (%)	6.61	5.79	5.36	4.3	-1.84	1.51	1.04	2.53	3.02	3.46	-0.85	-1.36	-3.64
Depreciation Expense	38	75	111	149	187	236	139	229	274	302	328	352	385
Net Income, GAAP	351	404	544	563	-371	1,009	684	513	411	673	-1,628	-252	-291
Effective Tax Rate (%)	26.21	27.55	24.87	25.49	- -	16.52	15.56	21.82	31.62	25.43	- -	- -	- -
Profit Margin (%)	6.2	4.85	5.34	5.3	-3.47	9.31	6.43	4.07	2.78	3.74	-9.97	-1.52	-1.86
Working Capital	-316	430	126	2,405	1,625	2,076	475	2,015	1,955	2,741	2,043	2,028	1,220
LT Debt	290	48	102	21	39	16	- -	510	655	792	819	806	1,129
Total Equity	602	2,237	2,746	5,887	5,469	6,330	6,921	7,323	7,547	8,043	6,027	5,665	5,253
Return on Invested Capital (%)	- -	7.93	6.62	4.17	- -	1.52	0.95	2.38	2.8	4.04	- -	- -	- -
Return on Capital (%)	- -	22.47	23.54	24.03	- -	55.61	36.15	22.17	15.07	21.4	- -	- -	- -
Return on Common Equity (%)	- -	9,362.56	6,305.63	5,332.38	-2,965.87	8,181.54	5,636.14	4,172.55	3,278.4	5,381.8	-116.66	-9.53	-12.32

China Harmony Auto Holding Limited

Growth Rates

(avg. rate of change)

Company Description

Working Capital

Capital Structure

Growth Rates

(avg. rate of change)

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year

Year	Q1	Q2	Q3	Q4	FY
2022	- -	- -	- -	- -	16,322
2023	- -	- -	- -	- -	16,579
2024	- -	- -	- -	- -	15,617