GUOTAI HAITONG SECURITIES·2025-11-28 11:36Investment Rating - The report maintains a "Buy" rating for Li Auto [2][6]. Core Views - Li Auto's profitability in Q3 2025 was impacted by the Mega recall, but the company is expected to benefit from accelerated technology iterations and strong intelligent features [2]. - The revenue forecast for 2025 has been adjusted down to 111.68 billion RMB, with net profit forecasted at 1.704 billion RMB [10]. - The company is transitioning back to a "startup" management model to adapt to its growth phase and industry environment [10]. Financial Summary - Total revenue for 2023 is projected at 123.85 billion RMB, with a year-on-year growth of 173.5%. However, a decline of 22.7% is expected in 2025 [4]. - Gross profit for 2023 is estimated at 27.497 billion RMB, with a significant increase of 681.7% year-on-year [4]. - The net profit attributable to shareholders is forecasted to be 11.704 billion RMB in 2023, but is expected to drop to 1.704 billion RMB in 2025, reflecting a decrease of 78.8% [4]. Market Data - The current stock price is 72.55 HKD, with a market capitalization of 155.321 billion HKD [6][7]. - The stock has a 52-week price range of 68.65 to 128.70 HKD [7]. Delivery and Revenue Expectations - In Q3 2025, the company delivered 93,000 vehicles, a decrease of 39% year-on-year and 16% quarter-on-quarter [10]. - For Q4 2025, vehicle deliveries are expected to be between 100,000 and 110,000 units, representing a year-on-year decline of 31% to 37% [10].