SHENZHEN TRANSSION HOLDINGS CO., LTD. Financials Shenzhen Transsion Holdings Co., Ltd.
Equities
688036
CNE100003P74
Phones & Handheld Devices
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 145.3 CNY | +0.86% |
|
+0.92% | +5.01% |
| Apr. 25 | Transsion Holdings' Q1 Profit Surges 210%, Operating Income Rises 88% | MT |
| Apr. 24 | Shenzhen Transsion Holdings Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 36,504 | 121,712 | 125,785 | 63,930 | 111,629 | 116,218 | - | - |
| Enterprise Value (EV) 1 | 36,504 | 109,708 | 117,030 | 56,270 | 101,113 | 98,966 | 94,789 | 98,986 |
| P/E ratio | 18.9 x | 45.4 x | 32.3 x | 25.8 x | 20.3 x | 18.4 x | 15.2 x | 12.7 x |
| Yield | - | 0.71% | 0.96% | 2.26% | 2.17% | 3.2% | 2.88% | 1.72% |
| Capitalization / Revenue | - | 3.22 x | 2.55 x | 1.37 x | 1.79 x | 1.55 x | 1.31 x | 1.11 x |
| EV / Revenue | - | 2.9 x | 2.37 x | 1.21 x | 1.62 x | 1.32 x | 1.07 x | 0.95 x |
| EV / EBITDA | - | - | 25.9 x | 17.6 x | 14.5 x | 12.7 x | 9.62 x | 7.96 x |
| EV / FCF | - | 27.5 x | 34.3 x | 49.2 x | 9.12 x | 17.1 x | 12.1 x | 11.5 x |
| FCF Yield | - | 3.64% | 2.91% | 2.03% | 11% | 5.86% | 8.24% | 8.71% |
| Price to Book | - | 11.6 x | 8.97 x | 4.04 x | 6.22 x | 6.38 x | 4.42 x | 5.27 x |
| Nbr of stocks (in thousands) | 800,000 | 800,000 | 801,691 | 803,950 | 806,565 | 806,565 | - | - |
| Reference price 2 | 45.63 | 152.1 | 156.9 | 79.52 | 138.4 | 144.1 | 144.1 | 144.1 |
| Announcement Date | 4/27/20 | 2/4/21 | 2/24/22 | 4/25/23 | 2/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 37,792 | 49,412 | 46,596 | 62,392 | 74,895 | 88,538 | 104,709 |
| EBITDA 1 | - | - | 4,520 | 3,200 | 6,980 | 7,811 | 9,856 | 12,437 |
| EBIT 1 | - | 3,188 | 4,827 | 3,032 | 6,748 | 7,708 | 9,404 | 11,683 |
| Operating Margin | - | 8.43% | 9.77% | 6.51% | 10.82% | 10.29% | 10.62% | 11.16% |
| Earnings before Tax (EBT) 1 | - | 3,201 | 4,778 | 2,993 | 6,714 | 7,913 | 9,601 | 11,878 |
| Net income 1 | 1,793 | 2,686 | 3,909 | 2,484 | 5,503 | 6,535 | 7,896 | 9,660 |
| Net margin | - | 7.11% | 7.91% | 5.33% | 8.82% | 8.73% | 8.92% | 9.23% |
| EPS 2 | 2.420 | 3.350 | 4.860 | 3.080 | 6.820 | 7.848 | 9.502 | 11.34 |
| Free Cash Flow 1 | - | 3,993 | 3,410 | 1,143 | 11,087 | 5,804 | 7,806 | 8,624 |
| FCF margin | - | 10.57% | 6.9% | 2.45% | 17.77% | 7.75% | 8.82% | 8.24% |
| FCF Conversion (EBITDA) | - | - | 75.43% | 35.73% | 158.83% | 74.31% | 79.21% | 69.34% |
| FCF Conversion (Net income) | - | 148.63% | 87.22% | 46.02% | 201.47% | 88.82% | 98.87% | 89.28% |
| Dividend per Share 2 | - | 1.080 | 1.500 | 1.800 | 3.000 | 4.604 | 4.148 | 2.484 |
| Announcement Date | 4/27/20 | 2/4/21 | 2/24/22 | 4/25/23 | 2/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13,639 | 11,055 | 12,053 | 12,923 | 10,564 | 9,273 | 15,756 | 25,029 | 17,993 | 19,370 | 17,443 | 18,110 | 20,959 | 22,245 | 24,493 |
| EBITDA 1 | 1,078 | 1,124 | 693.3 | 1,144 | - | - | - | - | - | - | - | 1,619 | 1,996 | 1,797 | - |
| EBIT 1 | 1,416 | 957.8 | 1,041 | 727.4 | 306.2 | 637.7 | 1,910 | - | 2,196 | 2,004 | 1,983 | 1,681 | 2,460 | 1,738 | 2,868 |
| Operating Margin | 10.38% | 8.66% | 8.63% | 5.63% | 2.9% | 6.88% | 12.12% | - | 12.21% | 10.34% | 11.37% | 9.28% | 11.74% | 7.81% | 11.71% |
| Earnings before Tax (EBT) 1 | 1,363 | - | 1,038 | 726.9 | 269.9 | 637.7 | 1,906 | - | 2,197 | 1,973 | 1,983 | 1,932 | 2,609 | 2,071 | - |
| Net income 1 | 1,027 | 795.6 | 857.9 | 604.5 | 225.7 | 524.2 | 1,577 | - | 1,783 | 1,619 | 1,626 | 1,375 | 1,664 | 1,419 | - |
| Net margin | 7.53% | 7.2% | 7.12% | 4.68% | 2.14% | 5.65% | 10.01% | - | 9.91% | 8.36% | 9.32% | 7.59% | 7.94% | 6.38% | - |
| EPS 2 | 1.270 | 0.9900 | 1.070 | 0.7500 | 0.2700 | 0.6500 | 1.940 | - | 2.200 | 2.040 | 2.000 | 1.682 | 2.234 | 1.757 | 2.900 |
| Dividend per Share 2 | 1.500 | - | - | - | 1.800 | - | - | - | - | - | - | 2.990 | - | - | - |
| Announcement Date | 2/24/22 | 4/26/22 | 8/23/22 | 10/25/22 | 4/25/23 | 4/27/23 | 8/28/23 | 8/28/23 | 10/17/23 | 2/21/24 | 4/24/24 | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 12,004 | 8,755 | 7,661 | 10,516 | 17,252 | 21,429 | 17,232 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 3,993 | 3,410 | 1,143 | 11,087 | 5,804 | 7,806 | 8,624 |
| ROE (net income / shareholders' equity) | - | 28.9% | 32.2% | 16.8% | 31.1% | 32.2% | 30.7% | 42.3% |
| ROA (Net income/ Total Assets) | - | 12.3% | 13.7% | 7.97% | - | 13.1% | 14.4% | 15.7% |
| Assets 1 | - | 21,868 | 28,567 | 31,153 | - | 49,963 | 54,716 | 61,375 |
| Book Value Per Share 2 | - | 13.10 | 17.50 | 19.70 | 22.20 | 22.60 | 32.60 | 27.30 |
| Cash Flow per Share 2 | - | 5.380 | 5.040 | 2.460 | 14.70 | 10.00 | 11.50 | 11.90 |
| Capex 1 | - | 315 | 629 | 836 | 803 | 772 | 927 | 1,248 |
| Capex / Sales | - | 0.83% | 1.27% | 1.79% | 1.29% | 1.03% | 1.05% | 1.19% |
| Announcement Date | 4/27/20 | 2/4/21 | 2/24/22 | 4/25/23 | 2/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
144.1
CNY
Average target price
180.8
CNY
Spread / Average Target
+25.48%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.11% | 16.08B | |
| +22.69% | 60.89B | |
| -24.56% | 5.47B | |
| -7.36% | 3.32B | |
| +95.08% | 1.26B | |
| +39.34% | 847M | |
| +15.14% | 370M | |
| -50.00% | 115M | |
| +37.68% | 110M | |
| +1.72% | 83.63M |
- Stock Market
- Equities
- 688036 Stock
- Financials Shenzhen Transsion Holdings Co., Ltd.