investorscraft@gmail.com

Intrinsic ValueZhejiang Leapmotor Technology Co., Ltd. (9863.HK)

Previous CloseHK$42.42
Intrinsic Value
Upside potential
Previous Close
HK$42.42

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

Zhejiang Leapmotor Technology Co., Ltd. is a prominent Chinese electric vehicle (EV) manufacturer operating within the highly competitive and capital-intensive automotive sector. The company's core revenue model is centered on the design, development, production, and direct sale of smart electric vehicles to consumers. Its product portfolio strategically targets multiple market segments, including the C01 smart electric sedan, the C11 mid-sized SUV, the T03 mini car, and the S01 electric coupe, providing a diversified offering. Leapmotor enhances its ecosystem by supplying electronic components, offering charging solutions, and providing car rental and aftersales services, creating additional revenue streams beyond vehicle sales. Founded in 2015 and headquartered in Hangzhou, the company is positioned as a technology-driven challenger in the world's largest EV market, aiming to capture market share through innovation and a vertically integrated approach to smart EV manufacturing.

Revenue Profitability And Efficiency

Leapmotor generated substantial revenue of HKD 32.2 billion for the period, demonstrating strong top-line growth from vehicle sales. However, the company reported a net loss of HKD 2.8 billion, reflecting the significant investments and competitive pressures inherent in scaling an EV manufacturing operation. Positive operating cash flow of HKD 8.5 billion indicates a degree of operational efficiency in converting sales into cash, which is crucial for funding future growth and R&D initiatives.

Earnings Power And Capital Efficiency

The company's current earnings power is negative, with a diluted EPS of -HKD 2.11, underscoring its pre-profitability growth phase. Capital expenditures of HKD -2.1 billion signify heavy ongoing investment in production capacity and technology. The positive operating cash flow, which significantly exceeds capex, suggests the core business can fund a portion of its growth investments internally, a positive indicator of capital efficiency for a growth company.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of HKD 6.4 billion, providing a crucial liquidity buffer. Total debt is manageable at HKD 2.7 billion, resulting in a conservative debt-to-cash ratio. This financial structure provides flexibility to navigate the capital-intensive nature of auto manufacturing and invest in future product development while managing its loss-making period.

Growth Trends And Dividend Policy

As a high-growth company focused on expansion and market penetration within the dynamic Chinese EV sector, Leapmotor retains all earnings to fund its operations. The company has no history of dividend payments, a common characteristic of growth-oriented tech manufacturers prioritizing reinvestment over shareholder returns to capitalize on substantial market opportunities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 84 billion, the market is valuing Leapmotor significantly above its current revenue, implying high growth expectations for its future market share and profitability. A beta of 1.14 indicates the stock is slightly more volatile than the broader market, reflecting its growth stock status and sensitivity to sector sentiment and execution risks.

Strategic Advantages And Outlook

Leapmotor's strategic advantages include its focused EV portfolio, integrated technology development, and positioning in the critical Chinese market. The outlook hinges on successfully scaling production, achieving profitability, and navigating intense competition. Its strong cash generation from operations provides a solid foundation to execute its growth strategy and work towards sustainable financial performance.

Sources

Company DescriptionFinancial Data Provided

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