XPEV · Forward model · Services and others · Bull case
What has to happen in Services and others
Model as of
This page changes Services and others inside the complete XPEV model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.
Shares this vertical and portfolio case. Slider and horizon edits stay in your browser.
Services and others
A 75%-gross-margin line that nearly doubled year over year and carried the entire consolidated gross-margin improvement while vehicle margin fell. XPeng has never sized any component of it - technical R&D services for Volkswagen, parts, supercharging, financing and insurance, carbon credits - so it gets a growth driver and nothing more. Its level is hostage to Volkswagen milestone recognition, which the FY2025 auditor flagged as a critical audit matter.
Latest: $1.19B (2031Q2E)
| Period | Value |
|---|---|
| 2024Q3 | $192M |
| 2024Q4 | $211M |
| 2025Q1 | $212M |
| 2025Q2 | $205M |
| 2025Q3 | $343M |
| 2025Q4 | $469M |
| 2026Q1 | $300M |
| 2026Q2 | $397M |
| 2026Q3E | $422M |
| 2026Q4E | $448M |
| 2027Q1E | $475M |
| 2027Q2E | $503M |
| 2027Q3E | $533M |
| 2027Q4E | $563M |
| 2028Q1E | $595M |
| 2028Q2E | $629M |
| 2028Q3E | $664M |
| 2028Q4E | $701M |
| 2029Q1E | $739M |
| 2029Q2E | $780M |
| 2029Q3E | $822M |
| 2029Q4E | $867M |
| 2030Q1E | $914M |
| 2030Q2E | $963M |
| 2030Q3E | $1.01B |
| 2030Q4E | $1.07B |
| 2031Q1E | $1.13B |
| 2031Q2E | $1.19B |
Assumptions & reasoning
- ASEASONAL. Ratio-to-centred-four-quarter-moving-average on this line's own eight quarters gives 0.93, 0.73, 1.05 and 1.30, but there is exactly one window per quarter index, so the window-to-window spread is not one point wide - it is unmeasurable. The shape is also indistinguishable from what actually happened: a single level shift when Volkswagen technical R&D milestones started landing in 2025 Q3, taking the line from RMB1.39bn to RMB2.33bn and then RMB3.18bn. A ramp seen once is not a season, so no factors are carried.
- The company has never sized any component of this line. The only sub-disclosure is an H1 2026 recognition-timing split - RMB1.77bn at a point in time against RMB2.65bn over time - which is a revenue-recognition cut, not a product cut, and must not be used as a proxy for a product split.
- The basis quarter grew 32.6% sequentially, and the driver deliberately does not start there. Volkswagen technical R&D revenue is recognised on progress toward completion using the input method, which the FY2025 auditor flagged as a critical audit matter: the quarterly level depends on management's estimate of total contract costs and is lumpy by construction, so a strong quarter can be followed by a weak one with nothing changing underneath.
- The margin field is the disclosed SERVICES AND OTHERS GROSS MARGIN of 75.07%, not an EBITDA margin, for the same ASC 280 reason as the vehicle line. It is the highest in the disclosed history and the terminal 65% assumes the near-100%-margin milestone revenue fades into parts, charging and financing.
- Capex intensity of 1.0% is assumed, not disclosed. XPeng publishes no capex split; this line is largely people and intellectual property, and the consolidated capital programme is attributed to the vehicle line instead.