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

Financials Li Auto Inc. OTC Markets

Equities

LAAOF

KYG5479M1050

Auto & Truck Manufacturers

Market Closed - OTC Markets
Other stock markets
 11:49:35 2024-04-22 am EDT 		5-day change 1st Jan Change
12.6 USD -35.05% Intraday chart for Li Auto Inc. -.--% -28.41%
May. 21 Barclays Adjusts Li Auto Price Target to $22 From $25, Maintains Equal Weight Rating MT
May. 21 Li Auto's Q1 Profit Falls 37% as Operating Expenses Surge MT

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 160,010 207,200 137,291 266,240 159,593 - -
Enterprise Value (EV) 1 132,249 185,344 108,435 171,700 65,384 46,763 21,620
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 1.06 x 0.69 x 0.59 x
EV / Revenue 14 x 6.86 x 2.39 x 1.39 x 0.43 x 0.2 x 0.08 x
EV / EBITDA -380 x -434 x -44.4 x 18.6 x 7.39 x 2.65 x 0.99 x
EV / FCF 53.6 x 37.9 x 48.1 x 3.89 x 4.55 x 1.96 x 0.74 x
FCF Yield 1.86% 2.64% 2.08% 25.7% 22% 51% 134%
Price to Book - - - 4.37 x 2.14 x 1.71 x 1.4 x
Nbr of stocks (in thousands) 850,594 1,016,174 975,752 1,002,213 1,061,010 - -
Reference price 2 188.1 203.9 140.7 265.7 141.8 141.8 141.8
Announcement Date 2/25/21 2/25/22 2/27/23 2/26/24 - - -
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 45,287 123,851 151,219 230,643 270,102
EBITDA 1 - -348.3 -426.9 -2,441 9,212 8,849 17,624 21,763
EBIT 1 - -669.3 -1,017 -3,655 7,407 5,804 14,541 19,382
Operating Margin - -7.08% -3.77% -8.07% 5.98% 3.84% 6.3% 7.18%
Earnings before Tax (EBT) 1 - -188.9 -152.8 -2,159 10,452 9,638 18,399 24,232
Net income 1 - -792 -321.5 -2,012 11,704 9,438 17,356 21,869
Net margin - -8.37% -1.19% -4.44% 9.45% 6.24% 7.53% 8.1%
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% 9.51% 10.33% 10.75%
FCF Conversion (EBITDA) - - - - 479.71% 162.54% 135.22% 133.39%
FCF Conversion (Net income) - - - - 377.56% 152.39% 137.31% 132.75%
Dividend per Share 2 - - - - - - - -
Announcement Date 7/10/20 2/25/21 2/25/22 2/27/23 2/26/24 - - -
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 2/25/22 5/10/22 8/15/22 12/9/22 2/27/23 5/10/23 8/8/23 11/9/23 2/26/24 5/20/24 - - - - -
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 94,210 112,830 137,974
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% 16.2% 21.3% 21%
ROA (Net income/ Total Assets) - -3.45% -0.65% -2.71% 10.2% 5.23% 7.98% 8.26%
Assets 1 - 22,943 49,115 74,194 115,002 180,509 217,609 264,881
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 10,130 10,472 10,959
Capex / Sales - 7.14% 12.75% 11.32% 2.14% 6.7% 4.54% 4.06%
Announcement Date 7/10/20 2/25/21 2/25/22 2/27/23 2/26/24 - - -
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
150.4 CNY
Average target price
272.8 CNY
Spread / Average Target
+81.37%
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.
-43.85% 10.92B
NIO INC. Stock NIO Inc.
-47.08% 10.84B
RIVIAN AUTOMOTIVE, INC. Stock Rivian Automotive, Inc.
-57.59% 10.65B
XPENG INC. Stock XPeng Inc.
-44.48% 8.25B
LUCID GROUP, INC. Stock Lucid Group, Inc.
-35.39% 6.67B
ZEEKR INTELLIGENT TECHNOLOGY HOLDING LIMITED Stock ZEEKR Intelligent Technology Holding Limited
0.00% 6.59B
LOTUS TECHNOLOGY INC. Stock Lotus Technology Inc.
0.00% 6.33B
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD. Stock Zhejiang Leapmotor Technology Co., Ltd.
-14.29% 5.56B
FOXTRON VEHICLE TECHNOLOGIES CO., LTD. Stock Foxtron Vehicle Technologies Co., Ltd.
-2.58% 2.35B
Electric (Alternative) Vehicles
  1. Stock Market
  2. Equities
  3. LI Stock
  4. LAAOF Stock
  5. Financials Li Auto Inc.