Li auto Financial Statements (LI)
|
|
|
|
Report date
|
|
|
21.04.2023 |
31.12.2023 |
12.04.2024 |
10.04.2025 |
10.04.2026 |
|
10.04.2026 |
|
Currency
|
|
|
CNY |
CNY |
CNY |
CNY |
CNY |
|
CNY |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
46 082 |
123 851 |
123 835 |
144 523 |
109 253 |
|
112 122 |
|
Operating Income, bln rub |
|
|
-3 719 |
7 407 |
7 142 |
6 358 |
-967.6 |
|
-986.7 |
|
EBITDA, bln rub |
? |
|
-853.9 |
9 212 |
12 319 |
12 567 |
-967.6 |
|
935.1 |
|
Net profit, bln rub |
? |
|
-2 048 |
11 704 |
11 703 |
8 036 |
1 094 |
|
1 129 |
|
|
OCF, bln rub |
? |
|
7 380 |
50 694 |
50 694 |
15 933 |
-8 611 |
|
-8 611 |
|
CAPEX, bln rub |
? |
|
5 128 |
6 507 |
6 507 |
7 730 |
4 206 |
|
4 206 |
|
FCF, bln rub |
? |
|
2 252 |
44 186 |
44 186 |
8 203 |
-12 817 |
|
-12 817 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
12 525 |
20 090 |
20 351 |
23 311 |
21 381 |
|
21 941 |
|
Cost of production, bln rub |
|
|
37 277 |
96 355 |
96 342 |
114 854 |
88 839 |
|
91 167 |
|
R&D, bln rub |
|
|
6 844 |
10 586 |
10 585 |
11 076 |
0.000 |
|
8 318 |
|
Interest expenses, bln rub |
|
|
108.2 |
86.3 |
86.2 |
187.8 |
163.5 |
|
167.9 |
|
|
Assets, bln rub |
|
|
86 538 |
143 467 |
143 467 |
162 349 |
154 394 |
|
154 394 |
|
Net Assets, bln rub |
? |
|
44 859 |
60 143 |
60 143 |
70 875 |
72 665 |
|
72 665 |
|
Debt, bln rub |
|
|
12 264 |
13 547 |
13 547 |
16 345 |
17 826 |
|
17 826 |
|
Cash, bln rub |
|
|
56 509 |
103 262 |
103 262 |
112 806 |
101 304 |
|
101 304 |
|
Net debt, bln rub |
|
|
-44 245 |
-89 715 |
-89 715 |
-96 461 |
-83 478 |
|
-83 478 |
|
|
Ordinary share price, rub |
|
|
20.4 |
37.4 |
37.4 |
24.0 |
16.9 |
|
35.4 |
|
Number of ordinary shares, mln |
|
|
970.6 |
983.9 |
983.9 |
996.6 |
1 008 |
|
1 011 |
|
|
Market cap, bln rub |
|
|
19 801 |
36 829 |
36 829 |
23 908 |
17 058 |
|
35 773 |
|
EV, bln rub |
? |
|
-24 444 |
-52 887 |
-52 887 |
-72 553 |
-66 420 |
|
-47 704 |
|
Book value, bln rub |
|
|
44 021 |
59 273 |
59 273 |
68 433 |
69 959 |
|
69 959 |
|
|
EPS, rub |
? |
|
-2.11 |
11.9 |
11.9 |
8.06 |
1.09 |
|
1.12 |
|
FCF/share, rub |
|
|
2.32 |
44.9 |
44.9 |
8.23 |
-12.7 |
|
-12.7 |
|
BV/share, rub |
|
|
45.4 |
60.2 |
60.2 |
68.7 |
69.4 |
|
69.2 |
|
|
EBITDA margin, % |
? |
|
-1.85% |
7.44% |
9.95% |
8.70% |
-0.89% |
|
0.83% |
|
Net margin, % |
? |
|
-4.44% |
9.45% |
9.45% |
5.56% |
1.00% |
|
1.01% |
|
FCF yield, % |
? |
|
11.4% |
120.0% |
120.0% |
34.3% |
-75.1% |
|
-35.8% |
|
ROE, % |
? |
|
-4.56% |
19.5% |
19.5% |
11.3% |
1.51% |
|
1.55% |
|
ROA, % |
? |
|
-2.37% |
8.16% |
8.16% |
4.95% |
0.71% |
|
0.73% |
|
|
P/E |
? |
|
-9.67 |
3.15 |
3.15 |
2.98 |
15.6 |
|
31.7 |
|
P/FCF |
|
|
8.79 |
0.83 |
0.83 |
2.91 |
-1.33 |
|
-2.79 |
|
P/S |
? |
|
0.43 |
0.30 |
0.30 |
0.17 |
0.16 |
|
0.32 |
|
P/BV |
? |
|
0.45 |
0.62 |
0.62 |
0.35 |
0.24 |
|
0.51 |
|
EV/EBITDA |
? |
|
28.6 |
-5.74 |
-4.29 |
-5.77 |
68.6 |
|
-51.0 |
|
Debt/EBITDA |
|
|
51.8 |
-9.74 |
-7.28 |
-7.68 |
86.3 |
|
-89.3 |
|
|
R&D/CAPEX, % |
|
|
133.5% |
162.7% |
162.7% |
143.3% |
0.00% |
|
197.8% |
|
|
CAPEX/Revenue, % |
|
|
11.1% |
5.25% |
5.25% |
5.35% |
3.85% |
|
3.75% |
|
| Li auto shareholders |
