investorscraft@gmail.com

Intrinsic ValueBYD Company Limited (1211.HK)

Previous CloseHK$97.75
Intrinsic Value
Upside potential
Previous Close
HK$97.75

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 primarily focused on new energy vehicles and clean energy solutions. The company has strategically positioned itself across three core segments: automotive manufacturing, rechargeable batteries and photovoltaic products, and mobile handset components and assembly services. This diversified approach allows BYD to leverage synergies between its battery technology expertise and automotive manufacturing capabilities, creating a competitive moat in the electric vehicle ecosystem. As a dominant player in China's EV market, BYD competes directly with both traditional automakers and new energy vehicle specialists, offering a comprehensive portfolio ranging from passenger cars to commercial vehicles and industrial equipment. The company's integrated supply chain control, from raw materials to finished products, provides significant cost advantages and technological innovation capabilities. BYD's expansion into international markets and continuous R&D investment in battery technology and autonomous driving systems further solidifies its position as a global leader in the transition to sustainable transportation and energy solutions.

Revenue Profitability And Efficiency

BYD generated HKD 777.1 billion in revenue for FY 2024, demonstrating massive scale in the competitive automotive sector. The company achieved a net income of HKD 40.3 billion, reflecting a net margin of approximately 5.2%. Strong operating cash flow of HKD 133.5 billion indicates efficient working capital management and robust operational performance despite significant capital expenditures in manufacturing capacity expansion and technological development.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 4.62, showcasing its earnings generation capability across its diversified business segments. BYD's substantial operating cash flow of HKD 133.5 billion significantly exceeded capital expenditures of HKD 97.4 billion, indicating strong internal funding capacity for growth initiatives. This cash flow performance supports continued investment in R&D and global expansion while maintaining financial flexibility.

Balance Sheet And Financial Health

BYD maintains a conservative financial structure with HKD 102.7 billion in cash and equivalents against total debt of HKD 30.2 billion, resulting in a robust net cash position. The low debt-to-equity ratio and substantial liquidity provide financial stability and resilience against market volatility. This strong balance sheet supports the company's aggressive expansion plans and technology investments without excessive leverage.

Growth Trends And Dividend Policy

The company has demonstrated significant growth in the rapidly expanding electric vehicle market, supported by global decarbonization trends. BYD pays a dividend of HKD 1.45 per share, representing a moderate payout ratio that balances shareholder returns with reinvestment needs for continued expansion. The dividend policy reflects management's confidence in sustainable cash generation while prioritizing growth capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.05 trillion, BYD trades at a premium valuation reflecting its market leadership position in electric vehicles and battery technology. The beta of 0.322 suggests lower volatility compared to the broader market, indicating investor perception of relative stability despite operating in the cyclical automotive industry. Current valuation incorporates expectations for continued market share gains and global expansion.

Strategic Advantages And Outlook

BYD's vertically integrated model, encompassing battery production, semiconductor manufacturing, and vehicle assembly, provides significant cost advantages and supply chain security. The company's technological leadership in blade battery technology and expanding global footprint position it well for continued growth in the transition to electric mobility. Ongoing investments in autonomous driving and smart vehicle technologies further enhance its competitive positioning in the evolving automotive landscape.

Sources

Company Annual ReportHong Kong Stock Exchange filingsBloomberg financial data

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