In-depth Analysis of the Impact of L3 Autonomous Driving Commercialization on the Valuation and Profit Paths of Changan Automobile and BAIC BluePark

I will provide you with a systematic analysis of the impact of L3 autonomous driving commercialization on the valuation of Changan Automobile and BAIC BluePark.

---

Based on the latest financial data [0], Changan Automobile and BAIC BluePark show significant differences:

• Market Cap
  : 98.44 billion USD
• P/E Ratio
  : 17.34x (positive, profitable)
• P/B Ratio
  : 1.53x
• ROE
  : 8.83%
• Net Profit Margin
  :4.15%
• 2025 Stock Performance
  : Down 10.99% [0]

• Market Cap
  :43.7 billion USD
• P/E Ratio
  : -7.43x (continuous loss)
• P/B Ratio
  :20.94x (overvalued)
• ROE
  : -153.23%
• Net Profit Margin
  : -29.30%
• 2025 Stock Performance
  : Down 2.00% [0]

In terms of financial health, Changan Automobile has a sound financial position with low debt risk; BAIC BluePark faces moderate debt risk, with free cash flow of -4.127 billion USD [0], and its profitability is a concern.

---

:

1. Policy Dividend
   : The first batch of L3 access permits from the Ministry of Industry and Information Technology marks a policy breakthrough, paving the way for commercialization in pilot cities.
2. Technology Premium
   : Approved models can gain a market position of technological leadership and brand premium.
3. Valuation Expectation Upgrade
   : Market expectations for the future of intelligent driving may push up valuation multiples.

:

1. Cost Pressure
   : L3 redundant systems add about 30,000 USD per vehicle, directly compressing gross margins.
2. Liability Risk
   : Automakers need to bear product liability and purchase liability insurance of no less than 5 million USD, increasing operating costs.
3. Lack of User Trust
   : Technical issues such as “phantom braking” and hesitant lane changes affect reputation.

:

• Strong profitability (net profit margin of4.15%) can partially absorb L3 R&D costs.
• P/E ratio of17.34x is in a reasonable range; L3 theme is expected to push valuation to 20-22x.
• L3-related businesses are expected to contribute revenue growth in 2026, but net profit contribution is limited.

:

• Continuous loss (net profit margin of-29.30%) means L3 investment will further worsen short-term profitability.
• P/B ratio of20.94x is already overvalued; L3 theme is difficult to support higher valuation.
• Need to be alert to L3 R&D investment exacerbating cash flow pressure (free cash flow of-4.127 billion USD) [0].

###2.2 Long-term Impact (2027-2029)

According to Daiwa’s forecast, China’s passenger car L3 penetration rate will be about1% in 2026, corresponding to sales of 257,000 units [1]. With technological maturity and cost reduction, L3 is expected to become a standard feature for high-end models.

:

• L3 technology monetization capability (subscription services, Robotaxi, etc.)
• Data asset value (autonomous driving training data)
• Ecosystem building capability

---

###3.1 L3 vs L2 Cost Structure Comparison

:

1. Redundant Systems
   : From 500 USD to15,000 USD (+30x), including backup systems for braking, steering, and power supply.
2. Sensor Systems
   : From8,000 USD to18,000 USD (+125%), with upgrades to lidar and high-precision cameras.
3. Computing Platform
   : From5,000 USD to12,000 USD (+140%), demand for higher computing power chips.

: L2 is about20,000 USD → L3 is about60,000 USD (+200%).

###3.2 Profit Path Timeline Forecast

:

• L3 Penetration Rate:0.1%
• Profit per Vehicle: About10,000 USD (high-end model pilot)
• Stage Feature: Focus on brand building and data accumulation.

:

• L3 Penetration Rate:1.0% (257,000 units) [1]
• Profit per Vehicle: About12,000 USD
• Stage Feature: Scale cost reduction begins to emerge.

:

• L3 Penetration Rate:3.5%
• Profit per Vehicle: About13,000 USD
• Stage Feature: Supply chain maturity leads to significant cost reduction.

:

• L3 Penetration Rate:8.0%
• Profit per Vehicle: About12,000 USD
• Stage Feature: Price competition intensifies, profit margin is under pressure.

:

• L3 Penetration Rate:15.0%
• Profit per Vehicle: About10,000 USD
• Stage Feature: Aftermarket services (subscription, insurance, data) become the main profit source.

---

###4.1 Hardware Business Profit Time Point

: Q4 2026

• Relying on scale effect (2025 revenue of42.24 billion USD) [0], can分摊 L3 R&D costs.
• Expected L3 model sales to exceed30,000 units in2026, hardware business to achieve break-even.
• L3 business is expected to contribute net profit of500-800 million USD in2027.

: Q2 2028

• Under loss background (2025 Q3 net loss of117 million USD) [0], L3 investment extends profit time.
• Need to rely on external financing or government subsidies to maintain R&D investment.
• Only when L3 penetration rate rises to8% in2028 can it possibly achieve overall profitability.

###4.2 Software and Service Profit Time Point

:2027

• Referring to Tesla’s FSD model, L3 function subscription fee is about10,000-20,000 USD per year.
• User base needs to reach more than500,000 to achieve profitability.

:2029-2030

• Need policy to fully liberalize L3 commercial restrictions.
• Technical maturity reaches 99.999% reliability.
• Per-vehicle operating cost drops to below50% of traditional taxis.

:2028

• Selling autonomous driving training data to third parties.
• High-precision map update services.
• Expected data services to contribute10-15% of revenue in2028.

---

###5.1 Technical Cost Rise Challenge

:

• Redundant system cost ratio rises from2.5% to25%
• L3 R&D investment needs 2-3 billion USD per year
• High supply chain dependence (lidar, high computing power chips)

:

1. Technology Sharing Alliance
   : Automakers jointly develop L3 platforms to share costs.
2. Deep Supplier Binding
   : Lock supply prices through strategic investment.
3. Modular Design
   : Progressive upgrade from L2 to L3 to L4 to reduce one-time investment.

###5.2 User Trust Repair Challenge

:

• Frequent “phantom braking” incidents affect reputation.
• Unclear liability definition causes user concerns.
• Technical reliability fails to meet user expectations.

:

1. Liability Insurance Coverage
   : 5 million USD liability insurance reduces user risk concerns.
2. Transparent Communication
   : Open test data to establish trust mechanisms.
3. Regional Promotion
   : Start from pilot cities with simple road conditions.
4. User Experience Optimization
   : Progressive function release to reduce learning costs.

---

###6.1 Changan Automobile (000625.SZ)

: Overweight
:14-16 USD (current 11.90 USD) [0]
:

1. Sound profitability can support L3 R&D investment.
2. Deepal SL03获 L3 permit, leading technical reserve.
3. L3 penetration rate increase in2026 will bring performance elasticity.
4. Reasonable valuation (PE17.34x) with upside potential.

:

• Basic Business:15x PE ×0.69 USD EPS =10.35 USD
• L3 Business Premium:3-5 USD (based on 2027 expectations)
• Target Price:13.35-15.35 USD

###6.2 BAIC BluePark (600733.SS)

: Neutral
:6-8 USD (current7.84 USD) [0]
:

1. Continuous loss, L3 investment exacerbates financial pressure.
2. Arcfox Alpha S获 L3 permit, but scale is limited.
3. Rely on Huawei’s technical empowerment, but cooperation model has uncertainty.
4. P/B ratio of20.94x is overvalued, need to be alert to correction risk.

:

• Tight cash flow (free cash flow of-4.127 billion USD) [0]
• Difficult to achieve profitability before2026
• L3 commercialization progress is slower than expected.

---

###7.1 Key Assumptions

1. Policy Assumption
   : First-tier cities like Beijing and Shanghai fully liberalize L3 commercial use in2026.
2. Technology Assumption
   : L3 system cost drops to400,000 USD per vehicle in2027.
3. Market Assumption
   : L3 penetration rate reaches25-30% in2030.
4. Competition Assumption
   : Tesla, Xpeng, etc. accelerate L3 deployment.

###7.2 Sensitivity Analysis

(policy liberalization exceeds expectations):

• Changan Automobile Target Price:18 USD
• BAIC BluePark Target Price:10 USD
• L3 profit time advanced to Q42025.

(frequent safety accidents):

• Changan Automobile Target Price:9 USD
• BAIC BluePark Target Price:5 USD
• L3 profit time delayed to2030.

---

1. Differentiated Impact of L3 Commercialization on Valuation
   : Changan Automobile benefits from sound fundamentals; L3 theme is expected to push valuation to20x PE. BAIC BluePark is under loss pressure; L3 is difficult to support higher valuation.

2. Company-specific Profit Time Points
   : Changan Automobile is expected to achieve break-even for L3 business in Q42026; BAIC BluePark needs to wait until Q22028.

3. Dual Tests of Technical Cost and User Trust
   : Redundant system cost increases by30,000 USD per vehicle; 5 million USD liability insurance requires automakers to bear product liability, short-term profit under pressure; user trust repair takes2-3 years.

4. Long-term Value Lies in Software and Services
   : Hardware profit will be compressed; subscription services, Robotaxi, and data services will become main profit sources, expected to be gradually realized from2027 to2029.

: Cautiously optimistic, focus on policy implementation progress and technical reliability.
: Actively deploy, L3 penetration rate increase brings performance elasticity.
: Focus on software service capability and ecosystem building.

---

[0] Gilin API Data - Company Fundamentals, Financial Analysis, Market Data
[1] Daiwa Report - “China’s Passenger Car L3 Penetration Rate to Reach ~1% Next Year with Sales of 257,000 Units” (https://hk.finance.yahoo.com/news/大和-明年中國乘用軋l3級滲透率約1-銷量25-7萬輛-料3股受惠-025442367.html)
[2] WSJ - “Xpeng Motors获准在广州测试L3级自动驾驶技术” (https://cn.wsj.com/articles/小鹏汽车获准在广州测试l3级自动驾驶技术-a6664a39)