investorscraft@gmail.com

Intrinsic ValueShenzhen Transsion Holdings Co., Ltd. (688036.SS)

Previous Close$58.13
Intrinsic Value
Upside potential
Previous Close
$58.13

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

Shenzhen Transsion Holdings operates as a leading smart device manufacturer with a dominant focus on emerging markets, particularly Africa. The company generates revenue through hardware sales of mobile phones under its TECNO, itel, and Infinix brands, complemented by smart accessories (Oraimo) and home appliances (Syinix). Its comprehensive ecosystem includes after-sales services via Carlcare and mobile internet services built on proprietary operating systems, creating multiple revenue streams beyond device sales. Transsion has established itself as Africa's smartphone market leader through deep local market understanding, offering feature-rich devices at accessible price points tailored to specific regional needs. The company's extensive distribution network across Nigeria, Kenya, Tanzania, and other emerging markets provides significant competitive advantages. Its strategic expansion into South Asia and Southeast Asia demonstrates successful replication of its Africa-focused business model, positioning Transsion as a specialized emerging market technology player rather than a global smartphone competitor.

Revenue Profitability And Efficiency

Transsion generated CNY 68.7 billion in revenue with net income of CNY 5.55 billion, demonstrating solid profitability in emerging markets. The company's diluted EPS of CNY 4.85 reflects efficient operations despite competitive pricing pressures. Operating cash flow of CNY 2.85 billion supports ongoing business activities, though capital expenditures of CNY 640 million indicate moderate investment in maintaining production capacity.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power with a net margin of approximately 8.1%, notable for the competitive smartphone industry. Transsion's capital efficiency is demonstrated through its ability to generate substantial profits while maintaining relatively modest capital expenditure requirements, suggesting effective asset utilization and operational scalability across its target markets.

Balance Sheet And Financial Health

Transsion maintains a robust financial position with CNY 12.2 billion in cash and equivalents against total debt of CNY 2.53 billion, indicating strong liquidity and low leverage. The substantial cash reserves provide flexibility for strategic investments and market expansion while mitigating operational risks in volatile emerging economies.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a generous dividend of CNY 3.8 per share. Transsion's growth trajectory is supported by its dominant African market position and ongoing expansion into Asian emerging markets, leveraging its proven business model across similar demographic and economic environments.

Valuation And Market Expectations

With a market capitalization of CNY 101.3 billion, the market values Transsion at approximately 1.5 times revenue and 18 times earnings. The beta of 1.156 indicates moderate volatility relative to the market, reflecting investor perception of both growth potential and emerging market exposure risks.

Strategic Advantages And Outlook

Transsion's deep understanding of emerging market consumers and established distribution networks provide sustainable competitive advantages. The company's outlook remains positive as it continues to leverage its market leadership in Africa while expanding into adjacent emerging markets, though it faces challenges from increasing competition and currency volatility in operating regions.

Sources

Company annual reportsShanghai Stock Exchange filingsMarket data providers

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