专栏名称: 天风国际
天风国际是天风证券境外全资子公司,立志于成为全球资产配置专家,用我们的专业专注力连接中外,为海内外客户寻找最优质资产和提供最专业的投资咨询。
目录
相关文章推荐
51好读  ›  专栏  ›  天风国际

理想汽車-W: 看好L6帶動市佔率提升,純電平臺延後拉長理想第二增長曲線的驗證週期

天风国际  · 公众号  ·  · 2024-06-07 17:26

正文

Li Auto

(2015 HK)


看好L6帶動市佔率提升,純電平臺延後拉長理想第二增長曲線的驗證週期


L6 could help expand market share; delayed launch of BEV SUVs slows profit cycle for secondary growth driver

TP:HKD136.00    BUY (maintain)


投資要點/Investment Thesis

投资要点/Investment Thesis

24Q1業績情況: 24Q1汽車銷售收入243億元,同比+32.3%,總收入256億元,同比+36.4%;整體毛利率爲20.6%,上個季度毛利率23.5%;汽車毛利率19.3%。Q1總費用58.7億,同比增長71.4%,其中研發費用30億,同比增長64.6%,銷售費用30億,同比增長81%;調後歸母淨利潤13億元,同比-9.7%。


24Q1E car sales up 32% yoy with total revenue growth at 36% yoy

Key metrics: Li Auto recently released unaudited 24Q1E results with automobile sales revenue at RMB24.3bn (up 32.3% yoy) and total revenue at RMB25.6bn (up 36.4% yoy). Other key metrics were:

•Gross margins: automobile GPM at 19.3% and total GPM at 20.6% in 24Q1E (vs 23.5% in 23Q4).

•Expenses came to RMB5.87bn in Q1E (up 71.4% yoy), comprising R&D at RMB3bn (up 64.6% yoy) and sales at RMB3bn (up 81% yoy).

•Adjusted net profit amounted to RMB1.3bn (down 9.7% yoy).


銷量情況: 理想24Q1共交付80400臺,同比+53%;4月理想交付量2.58萬輛,同比+0.4%。一季度銷量增速放緩的背景下,或認爲競爭格局惡化、理想競爭力下滑等,我們認爲更多是淡季需求(beta層面因素)導致。理想於4月18日發佈理想L6,截至5月5日定單超過41000臺,我們此前預期L6將是理想產品價格帶下沉與今年增量的核心主力車型,我們維持預期看好其在25-30w市場突破理想單車月銷新高,維持穩態月銷預期1.5-2萬輛。


純電平臺延後: 原本預計下半年的純電SUV車型均延後至明年上半年,原因主要爲5c超快充基礎設施搭建和門店升級。理想內部認爲要將純電賣好,補能體驗是重要突破口之一。


降價後的毛利預期: 2024年4月22日理想公佈在售車型全新價格體系:L系列定價下調1.8-2萬、Mega下調3萬至53萬起。降價後單車收入預計下滑至28.5-29萬元,我們預計單車成本爲23萬元左右,對應全年汽車毛利率依然爲19-20%。我們判斷2Q或是毛利低點,汽車毛利預期18%,主要是L6爬坡和在售車型降價導致。毛利在後續季度有望隨着爬坡和產品矩陣持續優化。


業績指引: 公司預計24Q2有一定壓力,銷量在105000 至 110000 輛之間,同比增長21.3%至27.1%。公司預計24Q2總收入在299億元人民幣至314億元人民幣之間,同比增長4.2%至9.4%。公司在延後純電平臺發佈的情況下,全年銷量指引依舊維持56w-64w,我們認爲目標是將增程平臺的四款車型走出更多的量。


Q1 operational metrics: 53% yoy more deliveries; beta factors dragged qoq sales

Sales volumes: Li Auto delivered 80,400 vehicles in Q1E (up 53% yoy) and subsequently delivered 25,800 cars in April (up 0.4% yoy). The slower qoq sales growth in Q1E could suggest worsening competitiveness but we would attribute beta factors and off-season demand. Li Auto launched L6, its five-seat premium family SUV, on 18 April, whose orders had climbed past 41,000 cars as of 5 May. In a previous report, we stated our view that the L6 would drive growth in 2024E as the company’s lower-end flagship model. We expect the model will set a new monthly sales record for the company’s RMB250,000-300,000 price band. We maintain our monthly sales forecast at 15,000-20,000 cars.


BEV SUVs postponed: Li Auto postponed to 25H1E the launch of its battery electric sport utility vehicle models previously slated for 24H2E to accommodate the construction of its 5C supercharging infrastructure and store upgrades. The company believes the charging infrastructure is a key element of user experience that could drive strong sales of its BEVs, otherwise known as pure-electric vehicles.


Post-price cuts profitability: Li Auto announced new price cuts on 22 April that reduced pricing of the L series models by RMB18,000-20,000 each and the Mega by RMB30,000. With the on-sale pricing range starting at RMB530,000, per-vehicle revenue would drop to RMB285,000-290,000, although our estimated per-vehicle cost of about RMB230,000 has annual car gross margin remaining steady at 19-20%. We believe Q2E represents the bottom of the gross margin trend with car gross margin at 18%, mainly due to the L6 ramp-up and the price cuts. We expect to see gross profit improvements as the product matrix expands in subsequent quarters.


Q2E guidance: anticipating some pressure ahead, Li Auto expects to sell 105,000- 110,000 vehicles in 24Q2E, up 21.3-27.1% yoy. It guides total revenue at RMB29.9bn-31.4bn in Q2E, up 4.2-9.4% yoy. Even with the company postponing the launch of its BEV SUV models, its 2024E sales guidance remains at 560,000-640,000 cars. We believe its goal is to sell more of its four extended-range models.


中長期增長點: 1)純電平臺的增量 – 延後至25H1,依靠5C超快充和空間定義依然有望在30-50萬價格帶將純電車型做出較好增量。2)出海 – 據財經報道,公司已有出海計劃儲備,今年或將在中東佈局。3)智能化 - 我們強調未來3年智能化或成爲車企的最核心競爭力,來自頭部新勢力車企的技術+數據飛輪將構築更深的產品力壁壘。


Longer-term outlook: BEV SUVs next year set to drive incremental growth

•Bigger BEV line-up: Li Auto’s upcoming BEV SUV models in 25H1E would shine the light on its 5C supercharging network and spaciousness differentials. We expect they will drive incremental growth in the RMB300,000-500,000 price band.

•Exports to Middle East: the company’s export plans could include the Middle East this year, as detailed in its financial report.

•Intelligentization: we reiterate our stance that smart driving could become the key competitive differentiator for car companies in the next three years. We believe the flywheel growth effect of new energy market leaders’ tech and data capabilities could raise product barriers.



投資建議/Investment Ideas


投資建議: 財報後理想面臨大幅調整,我們認爲核心原因是1Q利潤下滑與純電平臺延後導致市場調低理想全年銷量/盈利預期,並且對應下修估值;我們判斷市場或過度悲觀地判斷理想全年銷量與利潤,對競爭格局惡化上或存在誤判(理想的市佔率並未顯著下滑)。隨着2Q L6的爬坡,理想市佔率有望進一步提升。但是純電車型的延後同樣致使我們對今年業績預期做整體下調,我們調整今年銷量預期至55萬輛,其中L789或恢復至3-3.5萬月銷,L6預計1.5-2萬。我們調整公司24/25年預期收入爲1687/2289億元(前值1809/2255億元),預計24年調整後淨利潤139億元(前值159億元)。考慮明年純電和出海的增長性,基於24E PE估值18x,我們調整目標價爲136港元,維持“買入”評級。


Valuation and risks

Summary: post-Q1E results, Li Auto would likely be dealing with major adjustments. The key pressure, in our view, is that the Q1E profit decline and BEV SUV launch delay have led to lower market expectations of Li Auto sales and profit for the entire year, with its stock valuation taking a hit. We believe the market is being overly pessimistic about full-year sales and profits. We reckon it has overrated the competitive deterioration since Li Auto’s market share has not declined by much. Further, we are expecting the company will expand market share as the L6 ramps up scale in Q2E.


Valuation: that said, we are adjusting our forecast for this year to factor in the delayed launch of the BEV SUV models. Our sales forecast currently stands at 550,000 cars, expecting L7, L8 and L9 to clock monthly sales at 30,000-35,000, with 15,000-20,000 units of L6. This brings our forecast to revenue of RMB168.7bn/228.9bn in 2024/25E (previously RMB180.9bn/225.5bn) and adjusted net profit to RMB13.9bn in 2024E (previously RMB15.9bn). In considering the growth potential of Li Auto’s BEV models and its export expansion next year, and based on our 2024E PE of 18x, our target price moves to HKD136 (from HKD155). We maintain our BUY rating on the stock.


風險提示: 汽車售價波動導致的毛利風險;今年新車型不及預期;新能源行業與政策不及預期等


Risks include: volatile car prices impacting gross profit; weaker-than-expected new model rollouts this year; and worse-than-expected new energy market progress and policy impacts.


Email: [email protected]

TFI research report website:

(pls scan the QR code)






文件







请到「今天看啥」查看全文