(Corporate Strat)
(ESG Factors, Upcoming projects)
Line 115: Line 115:
BYD has a number of on-going and future projects that are aimed at expanding its business and capturing new markets. These projects include:
BYD has a number of on-going and future projects that are aimed at expanding its business and capturing new markets. These projects include:


* '''The development of new battery technologies:''' BYD is investing heavily in the development of new battery technologies, such as solid-state batteries and lithium-air batteries. These new technologies have the potential to offer higher energy densities and longer battery life than traditional lithium-ion batteries.
=== '''New Battery Technologies''' ===
* '''The expansion of its electric vehicle production capacity:''' BYD is increasing its electric vehicle production capacity in order to meet the growing demand for electric vehicles. The company is also expanding its global footprint, opening new manufacturing plants in Europe and the United States. BYD's electric vehicle production capacity is expected to reach 2 million vehicles per year by 2025.
[[File:BYD Blade Battery.png|thumb|371x371px|Blade Battery using Lithium Iron-Phosphate for EV Uses]]
* '''The development of new renewable energy projects:''' BYD is investing in a number of renewable energy projects, including solar and wind farms. The company is also developing new battery storage technologies that will help to integrate renewable energy into the grid. BYD's renewable energy projects are expected to generate 10 gigawatts of electricity by 2025.
BYD is investing heavily in the development of new battery technologies, such as solid-state batteries and lithium-air batteries. These new technologies have the potential to offer higher energy densities and longer battery life than traditional lithium-ion batteries.
* '''The release of new vehicle models:''' BYD is planning on releasing a number of new vehicle models in the coming years. These models include the Dolphin, Ocean-X, Seal, Han EV, and Tang EV.
 
=== '''Expansion of EV Production Capacity''' ===
BYD is increasing its electric vehicle production capacity in order to meet the growing demand for electric vehicles. The company is also expanding its global footprint, opening new manufacturing plants in Europe and the United States. BYD is expected to sell 1.75 million EVs by the end of 2023, with a current total production capacity of 2.9 million units a year. This is expected to rise to 4.3 million units by the end of 2023.<ref>[https://asia.nikkei.com/Spotlight/Electric-cars-in-China/BYD-eyes-overtaking-Tesla-this-year-as-world-s-top-EV-maker#:~:text=Its%20total%20production%20capacity%20stood,target%20of%203.6%20million%20vehicles. BYD eyes overtaking Tesla this year as world's top EV maker - Nikkei Asia]</ref>
 
=== '''Renewable Energy Projects''' ===
[[File:Cube Pro.png|thumb|371x371px|Cube Pro Energy Storage System]]
BYD is investing in a number of renewable energy projects, including solar and wind farms. The company is also developing new battery storage technologies that will help to integrate renewable energy into the grid. BYD's renewable energy projects are expected to generate 10 gigawatts of electricity by 2025. In recent years, BYD has committed to providing renewable energy systems for a number of clients worldwide. For example, the plan to implement a 543 MWh energy storage system (ESS) in Las Vegas using their Cube Pro liquid-cooled batteries was announced this year, a significant step towards the goal of achieving zero carbon emissions by 2050.<ref>[https://electrek.co/2023/02/07/byd-las-vegas-renewables-543-mwh-energy-storage-system/ BYD to help light up Las Vegas with massive storage system (electrek.co)]</ref> In addition, BYD is responsible for supplying the world's largest single-phase ESS in the US West Coast<ref>[https://www.techgoing.com/byd-supplies-worlds-largest-single-phase-energy-storage-plant-commissioned-in-the-u-s/ BYD supplies, world's largest single-phase energy storage plant commissioned in the U.S. - TechGoing]</ref>, with the energy storage market rapidly growing, BYD Energy Storage grows with it as a major player in the field.
 
=== '''New Vehicle Models''' ===
[[File:BYD Dolphin.png|thumb|370x370px|BYD Dolphin - "Affordable" 5-seat EV Hatchback]]
BYD is planning on releasing a number of new vehicle models in the coming years. These models include the Dolphin, Ocean-X, Seal, Han EV, and Tang EV. A large variety of models tackling every vehicle market segment gives BYD much greater reach than the competition, and with much more affordable price points, BYD becomes a much more compelling entry point into EV for many compared to Tesla and other EV manufacturers. With the BYD Dolphin coming in at £25,490, the budget entry represents BYD's expansion into the European markets, which has never been a focus for Chinese automakers until recently.


These are just a few of the on-going and future projects that BYD is working on. The company is committed to innovation and growth, and it is well-positioned to be a major player in the global technology market.
These are just a few of the on-going and future projects that BYD is working on. The company is committed to innovation and growth, and it is well-positioned to be a major player in the global technology market.
Line 1,056: Line 1,066:
|1.2
|1.2
|}
|}
== ESG Factors ==
=== Environmental Factors: ===
Carbon Footprint and Climate Change: BYD has committed to being carbon neutral by 2025 and achieving carbon neutrality in its entire value chain by 2050. The company is investing in renewable energy projects, manufacturing energy-efficient vehicles, and developing new battery technologies.
Waste Reduction and Recycling: BYD is working towards reducing waste and increasing recycling rates. It has introduced initiatives like the BYD Zero Waste program, which aims to achieve zero waste in its manufacturing facilities, and the BYD Battery Recycling program, which recycles used batteries from its electric vehicles.
Sustainable Supply Chain: BYD aims to promote sustainability throughout its supply chain by encouraging suppliers to adopt environmentally responsible practices. The company focuses on responsible sourcing, reducing packaging waste, and optimizing transportation to minimize environmental impact.
=== Social Factors: ===
Workforce Development: BYD is committed to creating a diverse, inclusive, and safe work environment for its employees. The company invests in workforce development programs, training initiatives, and career advancement opportunities.
Labour Practices: BYD has been praised for its labor practices, which are considered to be some of the best in the industry. The company provides its employees with competitive wages, benefits, and opportunities for advancement.
Community Engagement: BYD supports local communities through various initiatives, including philanthropy, job creation, and infrastructure development. The company also engages in disaster relief efforts and supports educational programs in underserved communities.
=== Governance Factors: ===
Board Structure and Independence: BYD's board is composed of directors with diverse backgrounds and expertise. The company emphasizes the importance of independent directors and maintains a strong governance structure.
Transparency and Reporting: BYD publishes an annual sustainability report that provides detailed information on its ESG initiatives, progress, and challenges. The company strives to maintain transparency in its reporting and regularly engages with stakeholders.
Data Privacy and Security: BYD is committed to protecting customer data and complying with relevant regulations. The company has a robust data privacy and security program in place.
BYD has made significant strides in addressing environmental, social, and governance challenges. The company has a strong commitment to reducing its carbon footprint, promoting workforce development, engaging with communities, and maintaining strong governance practices. However, there are still areas where BYD can improve, such as increasing its disclosure of ESG data and strengthening its data privacy and security practices. By continuing to prioritize ESG factors and implementing sustainable practices, BYD can further strengthen its position as a responsible corporate citizen and contribute to a more sustainable and inclusive future.


== References ==
== References ==
__INDEX__
__INDEX__

Revision as of 00:27, 23 July 2023

BYD Company
TypePublic
SEHK1211
SZSE: 002594
IndustryConglomerate
FoundedFebruary 1995; 29 years ago (1995-02)
FounderWang Chuanfu
Headquarters,
Area served
Worldwide
Key people
Wang Chuanfu (Chairman, CEO)
ProductsGasoline and electric cars, battery-powered bicycles, buses, trucks, forklifts, monorail train and buses, photovoltaic modules (solar panels), face masks, rechargeable batteries, and handset components.
RevenueIncrease RMB 424 billion (2022)[1]
Increase RMB 16.6 billion (2022)[2]
Total assetsIncrease RMB 295.78 billion (2021)[3]
Total equityIncrease RMB 104.24 billion (2021)[3]
Owner
Number of employees
Increase c.288,200 (2021)[3][10]
Subsidiaries
Websitewww.byd.com

BYD Company Limited, together with its subsidiaries, engages in the research, development, manufacture, and sale of automobiles and related products in the People's Republic of China and internationally. It operates through three segments: Rechargeable Batteries and Photovoltaic Products; Mobile Handset Components, Assembly Service and Other Products; and Automobiles and Related Products and Other Products. The company offers internal combustion, hybrid, and battery-electric passenger vehicles; buses, coaches, and taxis; logistics, construction, and sanitation vehicles; and vehicles for warehousing, port, airport, and mining operations. It also manufactures and sells lithium-ion and nickel batteries, photovoltaic products, and iron batteries primarily for mobile phones, electric tools, and other portable electronic instruments; mobile handset components, such as housings and electronic components; medical protection products; and automobiles, and auto-related molds and components, as well as provides assembly, and automobiles leasing and after sales services. In addition, it offers rail transit equipment; solar batteries and arrays; and urban rail transportation services. The company was founded in 1995 and is headquartered in Shenzhen, China.

The Idea

BYD Company Ltd. was founded by Wang Chuanfu, a chemist and government researcher, in 1995. The idea for the company came about when Wang Chuanfu identified the future potential of rechargeable batteries, a market which was then dominated by Japanese companies

Initially focusing on batteries for mobile phones and digital cameras, BYD's breakthrough came when it entered the rapidly growing automobile industry. Recognizing the environmental implications of traditional fuel vehicles, BYD made the strategic decision to delve into electric vehicles (EVs) and became a pioneer in this sector.

The company introduced the world's first plug-in hybrid vehicle, the F3DM, in 2008. As the demand for cleaner energy alternatives grew, BYD expanded its operations further into the realm of electric buses, taxis, trucks, and forklifts. Today, BYD is a world leader in electric vehicle and battery technology, guided by its mission "to change the world by creating a complete, clean-energy ecosystem."

Mission Statement

BYD's mission statement is:

"BYD’s (Build Your Dreams) mission is to change the world through technological innovation that reduces greenhouse gasses and our dependency on fossil fuels.

This mission reflects BYD's commitment to driving innovation in battery technology and promoting sustainable development.

Segments covered by BYD

Electric Vehicles

BYD is a leading player in the global electric vehicle market, manufacturing a diverse range of products including electric cars, buses, trucks, and taxis. The company is well-known for its proprietary battery technology, which gives its electric vehicles a competitive edge in terms of range and efficiency.

Renewable Energy

BYD has established itself in the renewable energy sector with solutions such as solar panels, energy storage systems, and rail transit. The company's renewable energy products are crucial components of its broader vision for a clean-energy ecosystem.

Batteries and Energy Storage

As a top manufacturer of rechargeable batteries, BYD's products are used in a wide array of applications, from mobile phones and laptops to electric vehicles and energy storage systems. The company's cutting-edge battery technology is a key component of its success in the electric vehicle market.

Mobile Components

BYD also operates in the electronics industry, supplying components for mobile phones, computers, and other digital devices. The company's clients include major global tech companies.

Automotive Components and Assembly

BYD has significant operations in automotive parts manufacturing and assembly, supplying a wide range of components to both its own vehicle division and other automobile manufacturers.

Others

Other sectors BYD is involved in include rail transit and LED lighting. The company also has significant investments in semiconductor technologies, a critical element for the development of its electric vehicles and renewable energy products.


In summary, BYD Company Ltd. represents a diverse conglomerate operating primarily in the electric vehicle and renewable energy sectors, while also maintaining significant operations in batteries, mobile components, and automotive parts. The company's mission and strategic focus on sustainability and innovation have positioned it as a leader in the global transition towards cleaner energy technologies.

Revenue Breakdown by Segment

As of the first half of 2022, BYD Group reported a total revenue of approximately RMB 150,607 million, representing a significant year-on-year increase of 65.71%. The revenue was generated from various business segments, with notable variations in their contributions.

Automobiles and Related Products Segment

The "Automobiles and Related Products" segment remains a core focus for BYD Group and is a pioneer and leader in the new energy vehicle industry. In the first half of 2022, this segment generated approximately RMB 109,267 million in revenue, representing a substantial year-on-year increase of 130.31%. The success of this segment can be attributed to BYD's commitment to technological innovation and continuous investment, which has allowed the Group to lead the scale and rapid development of the new energy vehicle industry.

Moreover, in the first half of 2022, BYD achieved significant market share in the domestic new energy vehicle market, reaching 24.7%, reflecting a remarkable 7.5 percentage point increment compared to 2021. This performance placed BYD in the No. 1 position globally for new energy vehicle sales, thereby leading the rise of Chinese independent brands in the electric vehicle sector.


Handset Components, Assembly Service, and Other Products Segment

The "Handset Components, Assembly Service, and Other Products" segment contributed approximately RMB 41,070 million in revenue during the first half of 2022. However, this represents a year-on-year decrease of 4.78%. Despite the decrease in revenue, this segment continues to offer diverse products and services, catering to various market needs.

This segment engages in multiple market segments, including smart phones, smart wearables, computers, Internet of Things, smart homes, game hardware, robots, drones, communication equipment, electronic atomizers, new energy vehicles (automotive intelligent systems), medical and health equipment, and more. The Group's strategy involves diversifying its market layout while actively developing new channels for business growth.


Revenue Distribution

The "Automobiles and Related Products" segment accounted for approximately 72.55% of the Group's total revenue during the first half of 2022, reflecting the significant impact of BYD's success in the new energy vehicle industry. On the other hand, the "Handset Components, Assembly Service, and Other Products" segment contributed around 27.27% of the Group's total revenue during the same period.

It is worth noting that historically, BYD's revenue mix has been relatively consistent over the past decade, with automobiles and related products contributing approximately 50% of total revenue, handset components and assembly services comprising about 40% of total revenue, and rechargeable battery and photovoltaics generating slightly less than 10% of the Group's total revenue.

Additionally, BYD has been actively diversifying its international presence, with overseas markets accounting for 30% of total revenue in 2021, indicating a strategic effort to expand its global reach and reduce dependency on the domestic Chinese market. However, the majority of the Group's revenues still come from the domestic Chinese market, including Hong Kong, Macau, and Taiwan, historically ranging from 84% to 90% of total revenue.

BYD: On-going and future projects

BYD has a number of on-going and future projects that are aimed at expanding its business and capturing new markets. These projects include:

New Battery Technologies

Blade Battery using Lithium Iron-Phosphate for EV Uses

BYD is investing heavily in the development of new battery technologies, such as solid-state batteries and lithium-air batteries. These new technologies have the potential to offer higher energy densities and longer battery life than traditional lithium-ion batteries.

Expansion of EV Production Capacity

BYD is increasing its electric vehicle production capacity in order to meet the growing demand for electric vehicles. The company is also expanding its global footprint, opening new manufacturing plants in Europe and the United States. BYD is expected to sell 1.75 million EVs by the end of 2023, with a current total production capacity of 2.9 million units a year. This is expected to rise to 4.3 million units by the end of 2023.[11]

Renewable Energy Projects

Cube Pro Energy Storage System

BYD is investing in a number of renewable energy projects, including solar and wind farms. The company is also developing new battery storage technologies that will help to integrate renewable energy into the grid. BYD's renewable energy projects are expected to generate 10 gigawatts of electricity by 2025. In recent years, BYD has committed to providing renewable energy systems for a number of clients worldwide. For example, the plan to implement a 543 MWh energy storage system (ESS) in Las Vegas using their Cube Pro liquid-cooled batteries was announced this year, a significant step towards the goal of achieving zero carbon emissions by 2050.[12] In addition, BYD is responsible for supplying the world's largest single-phase ESS in the US West Coast[13], with the energy storage market rapidly growing, BYD Energy Storage grows with it as a major player in the field.

New Vehicle Models

BYD Dolphin - "Affordable" 5-seat EV Hatchback

BYD is planning on releasing a number of new vehicle models in the coming years. These models include the Dolphin, Ocean-X, Seal, Han EV, and Tang EV. A large variety of models tackling every vehicle market segment gives BYD much greater reach than the competition, and with much more affordable price points, BYD becomes a much more compelling entry point into EV for many compared to Tesla and other EV manufacturers. With the BYD Dolphin coming in at £25,490, the budget entry represents BYD's expansion into the European markets, which has never been a focus for Chinese automakers until recently.

These are just a few of the on-going and future projects that BYD is working on. The company is committed to innovation and growth, and it is well-positioned to be a major player in the global technology market.

BYD is a well-positioned company with a strong track record of innovation. The company's on-going and future projects are aimed at expanding its business and capturing new markets. These projects have the potential to make BYD a major player in the global technology market.

Leadership

Chuan-Fu Wang

President & CEO, Executive Chairman


Mr. Chuan-Fu Wang is the President, CEO, and Chairman of BYD Auto Co., Ltd., as well as an Executive Chairman and CEO of BYD Company Ltd. He co-founded Shenzhen BYD Battery Company Limited in 1995 and served as its General Manager. Mr. Wang is also an Executive Director of BYD Company Ltd. and holds director positions in various companies, including Shenzhen DENZA New Energy Automotive Co., Ltd. and Tianjin BYD Auto Co., Ltd. He is recognized as a technology expert and has received numerous awards, such as the Star of Asia and Zayed Future Energy Prize Lifetime Achievement Award. Mr. Wang holds degrees in metallurgy physical chemistry and material science.

Ya-Lin Zhou

Chief Financial Officer, Vice President


Ms. Ya-Lin Zhou is the Chief Financial Officer and Vice President of BYD Company Limited since May 31, 2019. She also serves as the Chief Financial Officer of BYD Electronic (International) Company Limited since January 2016. Ms. Zhou joined BYD Company Ltd. in March 1999 and had been its Chief Accountant from November 2014 until May 31, 2019. She holds a Bachelor's Degree in economics from Jiangxi University of Finance and Economics, earned in 1999. Ms. Zhou is involved in various roles, serving as a Director and Supervisor in several companies, including BYD Auto Finance Company Limited and Shenzhen BYD Electric Car Investment Co., Ltd.     

Qian Li

Secretary to the Board, Company Secretary & GM of Investment Department

Mr. Qian Li is the Director of Sichuan Road & Bridge Co., Ltd. since June 13, 2022. He holds key positions at BYD Company Ltd., serving as Secretary to the Board, Company Secretary Authorised Representative, and General Manager of Investment Department. Mr. Li's association with BYD dates back to August 2005, and he also served as Chief Investment Officer. Additionally, he is the Joint Company Secretary of BYD Electronic International Company Ltd. since November 2007. Before joining BYD, Mr. Li worked at PricewaterhouseCoopers and Arthur Andersen as an Auditor and Business Consultant from July 1998 to August 2001. He has extensive experience in investment, finance, and information technology, and he holds an MBA from Guanghua School of Management, Peking University, and a Bachelor's Degree in Economics from Jiangxi University of Finance and Economics. Mr. Li is also a Supervisor of Tibet Shigatse Zhabuye Lithium High-Tech Co., Ltd.

Ownership Structure

As of the 2023 Annual Report and Exchange Statement, these individuals have a greater than 0.1% share stake out of the 2,905,631,831 shares outstanding:

Individual Shareholder Share Stake (%)
Chuan-Fu Wang 18.01
Xiang-Yang Lv 8.23
Zuo-Quan Xia 2.86
Nian-Qiang Wang 0.63
Ke Li 0.37
Zhang Wei 0.28


Companies, hedge funds and traditional investment with a share stake above 0.1%:

Shareholder Share Stake (%)
Youngy Investment Holding Group Co.Ltd. 5.34
Berkshire Hathaway Inc. (BRK.A-US) 3.39
BlackRock Inc. (BLK-US) 2.29
Himalaya Capital Management LLC 1.88
Vanguard Group Inc. 1.48
E Fund Management Co. Ltd. 0.68
First Seafront Fund Management Co., Ltd 0.65
Yinhua Fund Management Co. Ltd. 0.59
GF Fund Management Co. Ltd. 0.50
Mirae Asset Global Investments Co. Ltd. 0.50
China Universal Asset Management Co. Ltd. (560030-SHSE) 0.47
State Street Global Advisors Inc. 0.46
FMR LLC 0.42
Central Huijin Asset Management Ltd. 0.41
Norges Bank Investment Management 0.39
China Asset Management Co. Ltd. 0.37
Fullgoal Fund Management Co. Ltd. 0.30
Perseverance Asset Management LLP 0.26
National Council for Social Security Fund 0.25
Wanjia Asset Management Co. Ltd. 0.22
Zhong Ou Fund Management Co., Ltd 0.22
Invesco Great Wall Fund Management Co. Ltd 0.22
Amundi Asset Management SAS 0.20
Orient Fund Management Co. Ltd. 0.20
BYD Company Limited ESOP 0.19
Guotai Asset Mgmt Co. Ltd. 0.18
ICBC Credit Suisse Asset Management Co. Ltd. 0.17
Huatai-PineBridge Fund Management Co. Ltd. 0.16
First State Cinda Fund Management Co. Ltd. 0.16
BNPP Asset Management Holding 0.15
Goldman Sachs Asset Management LP 0.14
Hang Seng Investment Management Ltd. 0.14
ABC-CA Fund Management Co. Ltd. 0.14
Minsheng Royal Fund Management Co. Ltd. 0.13
UBS Asset Management AG 0.13
Geode Capital Management LLC 0.13
Harvest Fund Management Co. Ltd. 0.12
JP Morgan Asset Management 0.12
Essence Fund Management Co. Ltd 0.12
China Southern Asset Management Co. Ltd. 0.11
Credit Suisse Asset Management (Switzerland) Ltd. 0.11
Dimensional Fund Advisors LP 0.10
AllianceBernstein LP 0.10

Corporate Strategy

Diversification and Vertical Integration

One of the key pillars of BYD's corporate strategy is diversification and vertical integration. The company has strategically expanded its portfolio to encompass multiple sectors, allowing it to mitigate risks and capitalize on emerging opportunities. BYD began as a rechargeable battery manufacturer, but over the years, it has ventured into electric vehicles (EVs), monorails, solar power stations, energy storage solutions, and more.

The integration of various business lines enables BYD to create synergies and strengthen its competitiveness in both the domestic and international markets. For example, BYD's expertise in battery production has not only powered its EVs but has also positioned the company as a major player in energy storage systems, offering sustainable solutions to various industries.

Commitment to Electric Vehicles and Green Technologies

BYD's corporate strategy is deeply rooted in its commitment to sustainability and green technologies. Since its early days, the company has been a pioneer in electric mobility. BYD developed the world's first mass-produced plug-in hybrid vehicle in 2008 and has continued to invest heavily in research and development of electric vehicles. This dedication to sustainable transportation has solidified BYD's reputation as a leader in the EV industry.

Moreover, BYD has extended its green focus to other areas, such as renewable energy generation and storage. The company invests in solar and wind energy projects, providing clean and efficient energy solutions for various markets. This emphasis on environmental responsibility not only aligns with global trends but also gives BYD a competitive edge in regions where sustainability and emissions reduction are high priorities.

Global Expansion and Collaborations

BYD's corporate strategy includes aggressive global expansion and strategic collaborations with international partners. The company has actively sought to establish a presence in key markets worldwide, with a particular focus on regions that are receptive to electric vehicles and green technologies.

To facilitate its international growth, BYD has formed partnerships and joint ventures with local companies in various countries. These collaborations not only help BYD navigate complex regulatory environments but also provide access to localized knowledge and distribution networks. As a result, BYD has successfully expanded its footprint in Europe, North America, Southeast Asia, and other regions.

Innovation and Research & Development

Innovation and Research & Development (R&D) form the backbone of BYD's corporate strategy. The company consistently invests a significant portion of its revenue into R&D activities to stay at the forefront of technological advancements. This focus on innovation has allowed BYD to continuously improve its products, increase energy efficiency, and reduce production costs.

BYD's R&D efforts have yielded significant breakthroughs in battery technology, which have contributed to the widespread adoption of electric vehicles. Moreover, the company's expertise in electrification and automation has positioned it as a major player in smart transportation solutions and sustainable energy systems.

Valuation

DCF

$ million Projected
Income Statement 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Revenue 100,207,703 102,650,614 121,790,925 121,778,117 153,469,184 171,539,037 191,736,481 214,312,024 239,545,668 267,750,386
% growth 2.44% 18.65% -0.01% 26.02% 11.77% 11.77% 11.77% 11.77% 11.77%
EBIT 14,358,257 12,851,411 13,379,454 13,495,001 20,789,471 23,386,560 26,308,085 29,594,577 33,291,628 37,450,527
% sales 14.33% 12.52% 10.99% 11.08% 13.55% 12.49% 12.49% 12.49% 12.49% 12.49%
Taxes -1,088,398 -703,705 -829,447 -312,274 -868,624 -823894.04 -781467.47 -741225.65 -703056.10 -666852.09
% EBIT -7.58% -5.48% -6.20% -2.31% -4.18% -5.15% -5.15% -5.15% -5.15% -5.15%
Cash Flow items
D&A 7,027,569 7,092,495 9,426,520 9,840,129 12,518,675 13,467,585 14,488,422 15,586,638 16,768,098 18,039,113
% of sales 7.01% 6.91% 7.74% 8.08% 8.16% 7.58% 7.58% 7.58% 7.58% 7.58%
% of Capex 56.75% 49.98% 51.08% 50.58% 99.63% 61.60% 61.60% 61.60% 61.60% 61.60%
0 0 0 0
Capex 12,384,399 14,191,948 18,452,645 19,455,153 12,565,583 14,211,647 16,073,341 18,178,913 20,560,310 23,253,666
% of sales 12.36% 13.83% 15.15% 15.98% 8.19% 13.10% 13.10% 13.10% 13.10% 13.10%
Changes in NWC -14,006,913 966,425 147,139 6,236,756 6,101,620 5,969,413 5,840,070 5,713,530 5,589,731
% of sales -13.65% 0.79% 0.12% 4.06% -2.17% -2.17% -2.17% -2.17% -2.17%
% of change in sales -573.37% 5.05% -1148.81% 19.68% -424.36% -424.36% -424.36% -424.36% -424.36%
DCF
Revenue 100,207,703 102,650,614 121,790,925 121,778,117 153,469,184 171,539,037 191,736,481 214,312,024 239,545,668 267,750,386
% growth 2.44% 18.65% -0.01% 26.02% 11.77% 11.77% 11.77% 11.77% 11.77%
EBIT 14,358,257 12,851,411 13,379,454 13,495,001 20,789,471 23,386,560 26,308,085 29,594,577 33,291,628 37,450,527
% margin 14.33% 12.52% 10.99% 11.08% 13.55% 12.49% 12.49% 12.49% 12.49% 12.49%
Taxes -1,088,398 -703,705 -829,447 -312,274 -868,624 -823,894 -781,467 -741,226 -703,056 -666,852
% of EBIT -7.58% -5.48% -6.20% -2.31% -4.18% -5.15% -5.15% -5.15% -5.15% -5.15%
EBIAT 13,269,859 12,147,706 12,550,007 13,182,727 19,920,847 22,562,666 25,526,618 28,853,351 32,588,572 36,783,675
D&A 7,027,569 7,092,495 9,426,520 9,840,129 12,518,675 13,467,585 14,488,422 15,586,638 16,768,098 18,039,113
% of sales 7.01% 6.91% 7.74% 8.08% 8.16% 7.58% 7.58% 7.58% 7.58% 7.58% 0.00%
0 0 0 0 0
Capex 12,384,399 14,191,948 18,452,645 19,455,153 12,565,583 14,211,647 16,073,341 18,178,913 20,560,310 23,253,666
% of slaes 12.36% 13.83% 15.15% 15.98% 8.19% 13.10% 13.10% 13.10% 13.10% 13.10%
Changes in NWC -14,006,913 966,425 147,139 6,236,756 6,101,620 5,969,413 5,840,070 5,713,530 5,589,731
% of sales -13.65% 0.79% 0.12% 4.06% -2.17% -2.17% -2.17% -2.17% -2.17%
Unlevered FCF 7,913,029 19,055,166 2,557,457 3,420,564 13,637,183 15,716,984 17,972,286 20,421,006 23,082,830 25,979,391 TV


WACC

Risk free rate  (5 year US Bond) 4.20%
Market risk premium 5.00%
Levered beta 0.64
Cost of equity 7.40%
Cost of debt 5.00%
Share price (as of 05/07/2023) 67.94
Shares outstanding (latest reported) 2861142855
Market capitalization 1.94E+17
Internally calculated WACC 7.400000%
Terminal growth rate 5.000%
Equity Value 1182930437
Shares 2861142855
Share Price RMB 0.41
Current Share Price $                                67.94
WACC
6.00% 6.50% 7.00% 7.40% 8.00% 8.50% 9.00%
3.5% $                      0.39 $                    0.33 $            0.29 $            0.26 $            0.22 $            0.20 $            0.19
Terminal 4.0% $                      0.49 $                    0.39 $            0.33 $            0.29 $            0.25 $            0.23 $            0.20
Growth 4.5% $                      0.65 $                    0.49 $            0.40 $            0.34 $            0.29 $            0.25 $            0.23
Rate 5.0% $                      0.97 $                    0.65 $            0.49 $                     0.41 $            0.33 $            0.29 $            0.25
5.5% $                      1.93 $                    0.97 $            0.66 $            0.52 $            0.40 $            0.33 $            0.29
6.0% #DIV/0! $                    1.94 $            0.98 $            0.70 $            0.50 $            0.40 $            0.34

Relative Valuation

Company Market Cap P/S P/E EV/EBITDA EV/EBIT
Tesla 823B 9.6 69.8 47.5 61.9
Toyota 31T 0.8 12.7 9.1 15.9
Porsche 101B 1.8 13.4 6.9 9.5
Mercedes Benz 76.1B 0.5 5.1 4.5 6.1
Audi AG 83.4B 1.4 11.3 10.2 10.2
Volkswagen 73.7B 0.3 5.9 2.7 6.5
Ferrari 70.2B 13.2 70.9 38 55
BMW 69B 0.5 6.2 3.9 6.2
Daimler 67.4B 0.4 3.7 4 5.4
Stellantis 51.9B 0.3 3.4 0.9 1.2

ESG Factors

Environmental Factors:

Carbon Footprint and Climate Change: BYD has committed to being carbon neutral by 2025 and achieving carbon neutrality in its entire value chain by 2050. The company is investing in renewable energy projects, manufacturing energy-efficient vehicles, and developing new battery technologies.

Waste Reduction and Recycling: BYD is working towards reducing waste and increasing recycling rates. It has introduced initiatives like the BYD Zero Waste program, which aims to achieve zero waste in its manufacturing facilities, and the BYD Battery Recycling program, which recycles used batteries from its electric vehicles.

Sustainable Supply Chain: BYD aims to promote sustainability throughout its supply chain by encouraging suppliers to adopt environmentally responsible practices. The company focuses on responsible sourcing, reducing packaging waste, and optimizing transportation to minimize environmental impact.

Social Factors:

Workforce Development: BYD is committed to creating a diverse, inclusive, and safe work environment for its employees. The company invests in workforce development programs, training initiatives, and career advancement opportunities.

Labour Practices: BYD has been praised for its labor practices, which are considered to be some of the best in the industry. The company provides its employees with competitive wages, benefits, and opportunities for advancement.

Community Engagement: BYD supports local communities through various initiatives, including philanthropy, job creation, and infrastructure development. The company also engages in disaster relief efforts and supports educational programs in underserved communities.

Governance Factors:

Board Structure and Independence: BYD's board is composed of directors with diverse backgrounds and expertise. The company emphasizes the importance of independent directors and maintains a strong governance structure.

Transparency and Reporting: BYD publishes an annual sustainability report that provides detailed information on its ESG initiatives, progress, and challenges. The company strives to maintain transparency in its reporting and regularly engages with stakeholders.

Data Privacy and Security: BYD is committed to protecting customer data and complying with relevant regulations. The company has a robust data privacy and security program in place.

BYD has made significant strides in addressing environmental, social, and governance challenges. The company has a strong commitment to reducing its carbon footprint, promoting workforce development, engaging with communities, and maintaining strong governance practices. However, there are still areas where BYD can improve, such as increasing its disclosure of ESG data and strengthening its data privacy and security practices. By continuing to prioritize ESG factors and implementing sustainable practices, BYD can further strengthen its position as a responsible corporate citizen and contribute to a more sustainable and inclusive future.

References

  1. 3.0 3.1 3.2 3.3 3.4 3.5 3.6 3.7
  2. 4.0 4.1
  3. "Berkshire Hathaway sells $58.9 million worth of shares in China's BYD".
  4. "Berkshire Hathaway sells $58.9 MLN worth of shares in China's BYD". Reuters. 8 May 2023.
  5. 8.0 8.1
  6. "Samsung sells $1.3 bn stake in China's BYD, keeps watchers puzzled".
  7. BYD eyes overtaking Tesla this year as world's top EV maker - Nikkei Asia
  8. BYD to help light up Las Vegas with massive storage system (electrek.co)
  9. BYD supplies, world's largest single-phase energy storage plant commissioned in the U.S. - TechGoing