investorscraft@gmail.com

Intrinsic ValueTCL Electronics Holdings Limited (1070.HK)

Previous CloseHK$12.01
Intrinsic Value
Upside potential
Previous Close
HK$12.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TCL Electronics Holdings Limited is a globally integrated consumer electronics manufacturer and technology solutions provider, operating primarily in the competitive smart display and home entertainment sector. Its core revenue model is built on the manufacturing and direct sale of smart television sets under its flagship TCL brand, supplemented by a growing internet services division that generates income through advertising, video-on-demand subscriptions, and membership services. The company operates across four distinct segments: Smart Screen, Internet Business, Smart Mobile and Connective Devices, and Smart Commercial Display and Home products, providing a diversified portfolio that extends beyond traditional hardware into value-added digital ecosystems. TCL holds a strong market position as one of the world's leading TV manufacturers, leveraging its vertical integration within the TCL Technology Group to secure supply chain advantages and cost efficiencies. Its strategic focus on innovation in display technology, including QLED and Mini-LED panels, allows it to compete in both volume-driven and premium market segments across key geographies like China, North America, and Europe.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 99.3 billion for the period, demonstrating significant scale in the consumer electronics market. Net income reached HKD 1.76 billion, reflecting effective cost management amid competitive pressures. Operating cash flow was strong at HKD 2.63 billion, indicating healthy conversion of earnings into cash from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.70, showcasing the company's ability to generate profits for shareholders. The absence of reported capital expenditures suggests a capital-light model or potential classification differences, requiring further scrutiny of investing activities for a complete capital efficiency assessment.

Balance Sheet And Financial Health

TCL Electronics maintains a solid liquidity position with HKD 8.77 billion in cash and equivalents. Total debt of HKD 4.97 billion appears manageable against its cash holdings and operating cash flow, indicating a prudent financial structure with moderate leverage for the industry.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.318. This payout, against an EPS of HKD 0.70, suggests a sustainable dividend policy while retaining earnings for potential reinvestment in growth initiatives across its smart ecosystem segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 25.06 billion, the market values the company at a significant discount to its annual revenue, reflecting the competitive and low-margin nature of the hardware business. A beta of 0.523 indicates lower volatility than the broader market.

Strategic Advantages And Outlook

TCL's vertical integration within the TCL Technology Group provides supply chain stability and cost advantages. Its dual focus on hardware manufacturing and internet services creates potential for higher-margin recurring revenue, positioning it for evolving consumer electronics trends toward connected home ecosystems.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount