investorscraft@gmail.com

Intrinsic ValueBYD Company Limited (002594.SZ)

Previous Close$90.89
Intrinsic Value
Upside potential
Previous Close
$90.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BYD Company Limited operates as a vertically integrated technology conglomerate focused on clean energy and transportation solutions. The company's diversified operations span three core segments: Automobiles and Related Products, Rechargeable Batteries and Photovoltaic Products, and Mobile Handset Components and Assembly Services. This strategic diversification allows BYD to leverage synergies across its battery technology, automotive manufacturing, and electronics capabilities, creating a unique competitive moat in the global transition to electrification. The company has established itself as a dominant force in the Chinese automotive market, particularly in the new energy vehicle segment where it competes with both domestic rivals and international automakers. BYD's comprehensive product portfolio includes passenger vehicles, commercial vehicles, energy storage systems, and rail transit equipment, positioning it as a complete ecosystem provider rather than just an automobile manufacturer. The company's deep vertical integration, from raw materials to finished products, provides significant cost advantages and supply chain control in the rapidly evolving electric vehicle landscape. BYD's global expansion strategy targets key international markets while maintaining its strong domestic foothold, supported by continuous innovation in battery technology and manufacturing efficiency.

Revenue Profitability And Efficiency

BYD demonstrated robust financial performance with revenue reaching CNY 777.1 billion for the fiscal year. The company achieved net income of CNY 40.3 billion, reflecting effective cost management and operational efficiency despite intense market competition. Strong operating cash flow of CNY 133.5 billion indicates healthy core business operations, while capital expenditures of CNY 97.4 billion underscore significant ongoing investments in capacity expansion and technological advancement to maintain competitive positioning.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 4.61, demonstrating its ability to translate top-line growth into shareholder returns. BYD's substantial operating cash flow generation relative to net income suggests quality earnings and efficient working capital management. The significant capital expenditure program reflects strategic investments in manufacturing capacity and research development, positioning the company for sustained growth in the competitive electric vehicle market while maintaining operational leverage.

Balance Sheet And Financial Health

BYD maintains a strong liquidity position with cash and equivalents of CNY 102.7 billion, providing ample financial flexibility. The company's conservative debt profile, with total debt of CNY 30.2 billion, results in a robust net cash position. This financial strength supports ongoing research initiatives and global expansion plans while providing resilience against market volatility. The balance sheet structure reflects prudent financial management appropriate for the capital-intensive automotive industry.

Growth Trends And Dividend Policy

The company's growth trajectory is supported by expanding global electric vehicle adoption and its leading market position. BYD's dividend per share of CNY 1.32 indicates a balanced approach to capital allocation, prioritizing reinvestment for growth while providing shareholder returns. The dividend policy appears conservative relative to earnings, suggesting management's focus on funding aggressive expansion and technological innovation in the capital-intensive automotive and battery manufacturing sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 956.8 billion, BYD's valuation reflects investor expectations for continued leadership in the electric vehicle transition. The beta of 0.322 suggests lower volatility compared to the broader market, potentially indicating perceived stability despite operating in the cyclical automotive sector. Current valuation metrics incorporate expectations for sustained growth in both domestic and international markets, alongside execution of the company's vertical integration strategy.

Strategic Advantages And Outlook

BYD's primary strategic advantages include deep vertical integration, proprietary battery technology, and manufacturing scale. The company's outlook remains positive given global electric vehicle adoption trends and its competitive cost structure. Challenges include intensifying competition and potential trade barriers in international markets. BYD's continued investment in innovation and global capacity expansion positions it to capitalize on the ongoing energy transition while navigating industry dynamics effectively.

Sources

Company Annual ReportBloombergShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount