investorscraft@gmail.com

Intrinsic ValueLi Auto Inc. (2015.HK)

Previous CloseHK$65.95
Intrinsic Value
Upside potential
Previous Close
HK$65.95

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

Li Auto Inc. operates as a prominent Chinese new energy vehicle manufacturer specializing in premium smart electric SUVs. The company generates revenue through the design, development, manufacturing, and direct sales of its vehicles, complemented by after-sales services and technology development. Operating in China's highly competitive automotive sector, Li Auto has carved a distinct niche by focusing on extended-range electric vehicles (EREVs) that address range anxiety concerns common among Chinese consumers. The company's market positioning targets affluent urban families seeking spacious, technologically advanced vehicles with practical electric capabilities. Li Auto differentiates itself through its proprietary range-extending technology platform and smart vehicle solutions, competing against both traditional automakers and pure EV startups. Its strategic emphasis on the premium SUV segment has enabled strong brand recognition and customer loyalty in China's rapidly evolving NEV market.

Revenue Profitability And Efficiency

Li Auto generated HKD 144.5 billion in revenue for the period, demonstrating substantial scale in the competitive NEV market. The company achieved net income of HKD 8.0 billion, reflecting effective cost management despite intense industry competition. Operating cash flow of HKD 15.9 billion indicates healthy operational efficiency, though capital expenditures of HKD 7.7 billion highlight significant ongoing investments in production capacity and technology development.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 3.77, demonstrating earnings capability despite the capital-intensive nature of automotive manufacturing. Strong operating cash flow generation relative to net income suggests quality earnings and effective working capital management. The substantial capital expenditure program reflects strategic investments to support future growth and technological advancement in the evolving electric vehicle landscape.

Balance Sheet And Financial Health

Li Auto maintains a robust balance sheet with HKD 65.9 billion in cash and equivalents, providing significant liquidity for operations and expansion. Total debt of HKD 16.3 billion represents a conservative leverage profile, with ample cash coverage. The strong cash position supports the company's aggressive growth strategy and provides resilience against market volatility in the capital-intensive automotive industry.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, reinvesting all earnings into growth initiatives and technological development. This approach aligns with its growth stage and the capital requirements of expanding production capacity and R&D in the competitive electric vehicle sector. The focus remains on market expansion and product development rather than shareholder returns through dividends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 196.9 billion, the market values Li Auto at approximately 1.4 times revenue, reflecting growth expectations in China's expanding NEV market. The beta of 0.955 indicates slightly less volatility than the broader market, suggesting investor confidence in the company's business model and growth trajectory within the evolving automotive landscape.

Strategic Advantages And Outlook

Li Auto's strategic advantage lies in its focus on extended-range electric technology, addressing practical consumer concerns about EV range limitations. The company's integrated approach to smart vehicle solutions and direct sales model provides competitive differentiation. The outlook remains positive given China's supportive policies for NEVs and growing consumer adoption, though competition intensifies as traditional automakers accelerate their electric transitions.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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