Stock L87 LI AUTO INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Li Auto Inc. BOERSE MUENCHEN

Equities

L87

KYG5479M1050

Auto & Truck Manufacturers

Real-time BOERSE MUENCHEN
Other stock markets
 10:13:37 24/05/2024 pm IST 		5-day change 1st Jan Change
9.396 EUR 0.00% Intraday chart for Li Auto Inc. -7.12% -45.88%
21/05 Barclays Adjusts Li Auto Price Target to $22 From $25, Maintains Equal Weight Rating MT
21/05 Li Auto's Q1 Profit Falls 37% as Operating Expenses Surge MT

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,60,010 2,07,200 1,37,291 2,66,240 1,50,449 - -
Enterprise Value (EV) 1 1,32,249 1,85,344 1,08,435 1,71,700 56,240 37,619 12,476
P/E ratio -103 x -583 x -68 x 23.9 x 17.3 x 9.87 x 7.71 x
Yield - - - - - - -
Capitalization / Revenue 16.9 x 7.67 x 3.03 x 2.15 x 0.99 x 0.66 x 0.57 x
EV / Revenue 14 x 6.86 x 2.39 x 1.39 x 0.37 x 0.17 x 0.05 x
EV / EBITDA -380 x -434 x -44.4 x 18.6 x 6.43 x 2.15 x 0.57 x
EV / FCF 53.6 x 37.9 x 48.1 x 3.89 x 3.91 x 1.58 x 0.43 x
FCF Yield 1.86% 2.64% 2.08% 25.7% 25.6% 63.4% 233%
Price to Book - - - 4.37 x 2.14 x 1.71 x 1.4 x
Nbr of stocks (in thousands) 8,50,594 10,16,174 9,75,752 10,02,213 10,61,010 - -
Reference price 2 188.1 203.9 140.7 265.7 141.8 141.8 141.8
Announcement Date 25/02/21 25/02/22 27/02/23 26/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 284.4 9,457 27,010 45,287 1,23,851 1,51,425 2,27,821 2,65,321
EBITDA 1 - -348.3 -426.9 -2,441 9,212 8,746 17,467 21,763
EBIT 1 - -669.3 -1,017 -3,655 7,407 5,812 14,045 18,474
Operating Margin - -7.08% -3.77% -8.07% 5.98% 3.84% 6.16% 6.96%
Earnings before Tax (EBT) 1 - -188.9 -152.8 -2,159 10,452 9,675 17,864 23,276
Net income 1 - -792 -321.5 -2,012 11,704 9,446 16,906 21,085
Net margin - -8.37% -1.19% -4.44% 9.45% 6.24% 7.42% 7.95%
EPS 2 -12.74 -1.820 -0.3500 -2.070 11.10 8.207 14.36 18.39
Free Cash Flow 1 - 2,465 4,896 2,252 44,190 14,383 23,832 29,031
FCF margin - 26.07% 18.13% 4.97% 35.68% 9.5% 10.46% 10.94%
FCF Conversion (EBITDA) - - - - 479.71% 164.45% 136.44% 133.39%
FCF Conversion (Net income) - - - - 377.56% 152.26% 140.96% 137.68%
Dividend per Share 2 - - - - - - - -
Announcement Date 10/07/20 25/02/21 25/02/22 27/02/23 26/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 10,620 9,562 8,733 9,342 17,650 18,787 28,653 34,679 41,732 25,634 32,758 42,265 48,162 37,784 49,008
EBITDA 1 - - -774.9 -1,750 295 763.7 2,040 - - - 2,281 3,165 6,722 5,763 5,873
EBIT 1 24.1 -413.1 -978.5 -2,130 -133.6 405.2 1,626 2,339 3,036 -584.9 533.5 2,118 4,687 3,917 3,869
Operating Margin 0.23% -4.32% -11.2% -22.8% -0.76% 2.16% 5.67% 6.75% 7.28% -2.28% 1.63% 5.01% 9.73% 10.37% 7.89%
Earnings before Tax (EBT) 1 282.8 19.36 -645.3 -1,702 168.5 972.8 2,352 2,951 4,176 675.6 1,177 1,909 3,488 - -
Net income 1 295.5 -10.87 -618 -1,640 256.9 929.7 2,293 2,823 5,658 592.6 1,037 1,686 2,662 - -
Net margin 2.78% -0.11% -7.08% -17.56% 1.46% 4.95% 8% 8.14% 13.56% 2.31% 3.17% 3.99% 5.53% - -
EPS 2 0.2900 -0.0100 -0.6400 -1.680 0.2500 0.8900 2.180 2.670 5.320 - 1.710 2.131 2.111 - -
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 25/02/22 10/05/22 15/08/22 09/12/22 27/02/23 10/05/23 08/08/23 09/11/23 26/02/24 20/05/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 27,761 21,856 28,856 94,540 94,210 1,12,830 1,37,974
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 2,465 4,896 2,252 44,190 14,383 23,832 29,031
ROE (net income / shareholders' equity) - -4.61% -0.91% -4.68% 22.3% 16% 20.9% 20.6%
ROA (Net income/ Total Assets) - -3.45% -0.65% -2.71% 10.2% 5.14% 7.61% 7.86%
Assets 1 - 22,943 49,115 74,194 1,15,002 1,83,678 2,22,124 2,68,165
Book Value Per Share 2 - - - - 60.80 66.30 82.90 101.0
Cash Flow per Share 2 - 3.610 4.500 3.800 47.90 28.30 25.60 30.80
Capex 1 - 675 3,445 5,128 2,656 10,202 10,432 10,868
Capex / Sales - 7.14% 12.75% 11.32% 2.14% 6.74% 4.58% 4.1%
Announcement Date 10/07/20 25/02/21 25/02/22 27/02/23 26/02/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Li Auto Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
26
Last Close Price
141.8 CNY
Average target price
272.8 CNY
Spread / Average Target
+92.35%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Electric (Alternative) Vehicles

1st Jan change Capi.
VINFAST AUTO LTD. Stock VinFast Auto Ltd.
-42.23% 10.99B
NIO INC. Stock NIO Inc.
-46.91% 9.93B
RIVIAN AUTOMOTIVE, INC. Stock Rivian Automotive, Inc.
-56.59% 9.9B
XPENG INC. Stock XPeng Inc.
-44.00% 7.64B
LOTUS TECHNOLOGY INC. Stock Lotus Technology Inc.
0.00% 6.95B
ZEEKR INTELLIGENT TECHNOLOGY HOLDING LIMITED Stock ZEEKR Intelligent Technology Holding Limited
0.00% 6.42B
LUCID GROUP, INC. Stock Lucid Group, Inc.
-37.01% 6.28B
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD. Stock Zhejiang Leapmotor Technology Co., Ltd.
-14.43% 5.24B
FOXTRON VEHICLE TECHNOLOGIES CO., LTD. Stock Foxtron Vehicle Technologies Co., Ltd.
-1.79% 2.35B
Electric (Alternative) Vehicles
  1. Stock Market
  2. Equities
  3. LI Stock
  4. L87 Stock
  5. Financials Li Auto Inc.