BYD(01211) 浦银国际·2025-04-29 07:18Investment Rating - The report maintains a "Buy" rating for BYD [10] Core Views - The target price for BYD shares is adjusted to HKD 458.8, representing a potential upside of 20% for the Hong Kong stock and RMB 444.0 for the A-share, with a potential upside of 23% [2][6] - BYD's first-quarter performance sets a growth tone for 2025, with a projected sales volume of 5.5 million vehicles for the year, driven by significant advancements in smart driving technology [10] - The report anticipates a doubling of BYD's overseas sales this year, while single-vehicle profitability is expected to remain stable [10] Financial Forecasts - Revenue projections for BYD from 2023 to 2027 are as follows: - 2023: RMB 602,315 million - 2024: RMB 777,102 million - 2025E: RMB 892,238 million - 2026E: RMB 1,053,310 million - 2027E: RMB 1,186,221 million - Revenue growth rates are projected at 42% for 2023, 29% for 2024, and gradually decreasing to 13% by 2027 [3][11] - Net profit forecasts are: - 2023: RMB 30,041 million - 2024: RMB 40,254 million - 2025E: RMB 49,632 million - 2026E: RMB 60,562 million - 2027E: RMB 70,470 million - Net profit growth rates are expected to be 81% in 2023, 34% in 2024, and tapering to 16% by 2027 [3][11] Performance Analysis - In Q1 2025, BYD's revenue reached RMB 170,360 million, a 36% year-on-year increase, while net profit doubled to RMB 9,155 million [12] - The gross margin for Q1 2025 was reported at 20.1%, showing a decline of 1.8 percentage points year-on-year but an increase of 3.1 percentage points from the previous quarter [12] - The automotive sales volume in Q1 2025 was 1,000,804 units, reflecting a 60% year-on-year growth [12] Valuation Methodology - The report employs a sum-of-the-parts valuation method, assigning price-to-earnings ratios of 28.0x for the electric vehicle segment, 17.0x for mobile and electronic businesses, and 10.0x for other segments, leading to target prices of HKD 458.8 and RMB 444.0 [10][14]