Flat Lay of different apple products on a grey background.

Shahid Jamil

On this evaluation of Apple Inc. (NASDAQ:AAPL), we lined the corporate following its robust iPhone income efficiency in FY2022 of seven% regardless of its flattish cargo progress of -8.12% and the broader smartphone market weak point, which is forecasted to

smartphone market share

IDC, Counterpoint Analysis, Khaveen Investments

Firm

TTM Cargo Development %

Market Share

Apple

-0.93%

17.2%

Samsung (OTCPK:SSNLF)

-2.91%

21.2%

Xiaomi (OTCPK:XIACF)

-12.90%

13.4%

Oppo

-21.32%

8.6%

Vivo

-21.80%

8.6%

Others

3.74%

31.0%

Whole

-8.12%

100.0%

Corporations

CPU

GPU

Reminiscence

UX

Whole Benchmark Rating

Apple

214,063

345,205

143,717

134,451

837,437

Samsung

220,377

385,224

150,838

160,404

916,841

Xiaomi

226,382

429,460

167,423

169,698

992,963

Oppo

195,790

380,885

139,655

155,738

872,068

Vivo

230,804

353,510

158,691

176,887

919,891

smartphone factors

Zdnet

Corporations

Digital camera (20%)

Selfie (20%)

Audio (15%)

Show (15%)

Battery (30%)

General

Apple

138

137

141

139

119

132.43

Samsung

123

135

130

134

96

119.93

Xiaomi

124

N/A

133

119

101

92.76

Oppo

126

116

117

128

114

119.38

Vivo

N/A

N/A

121

130

N/A

37.58

Firm

NPS Rating

Google Traits

Interbrand Rating

Apple

52

44

1

Samsung

22

18

5

Xiaomi

48

1

84

Oppo

21

1

>100

Vivo

37

1

>100

Global Premium Market Sales Share by OEMs Q2 2022 vs Q2 2021

Counterpoint Analysis

Smartphone Market Shipments (‘mln’)

2018

2019

2020

2021

Common

Forecast CAGR

Better China

423

407

368

383

Development %

-3.8%

-9.7%

4.0%

-3.1%

2.20%

Americas

303

292

253

267

Development %

-3.6%

-13.5%

5.8%

-3.8%

3.70%

EMEA

358.59

360.86

324.31

341.39

Development %

0.6%

-10.1%

5.3%

-1.4%

6.95%

Japan

34

32

27

28.13

Development %

-6.7%

-14.2%

3.6%

-5.8%

3.30%

Remainder of Asia and Pacific

437

449

407

414

Development %

2.6%

-9.4%

1.9%

-1.6%

4.20%

Whole

1,556

1,541

1,379

1,434

Development %

-1.0%

-10.5%

4.0%

-2.5%

5.10%

Comparability

Apple’s Market Management (Q2 2022)

Apple’s Income Breakdown (2022)

Smartphone Market Breakdown

Whole Inhabitants (‘mln’)

Penetration Charge

Americas

36.5%

43.02%

16.9%

677.2

66.3%

EMEA

10.8%

24.12%

33.8%

1,877.5

47.7%

Better China

13.0%

18.82%

32.6%

1,440.0

60.1%

Japan

65.0%

6.59%

3.6%

126.1

75.2%

Remainder of Asia Pacific

13.7%

7.45%

13.1%

533.4

65.4%

Apple Revenues ($ bln)

2022

2023F

2024F

2025F

2026F

iPhone

205.5

216.66

228.42

240.82

253.89

Development %

7.0%

5.4%

5.4%

5.4%

5.4%

Mac

40.2

41.03

41.91

42.80

43.71

Development %

14.2%

2.1%

2.1%

2.1%

2.1%

iPad

29.3

30.49

31.74

33.05

34.41

Development %

-8.1%

4.1%

4.1%

4.1%

4.1%

Wearables, house and equipment

41.2

48.07

54.61

60.40

65.00

Development %

7.4%

16.6%

13.6%

10.6%

7.6%

Providers

78.1

96.14

118.09

144.92

178.32

Development %

14.2%

23.1%

22.8%

22.7%

23.0%

Whole

394.3

432.4

474.8

522.0

575.3

Whole Development %

7.8%

9.7%

9.8%

9.9%

10.2%

EV/EBITDA

Income ($ bln)

Weight

Weighted Common

Product

316.2

80.2%

10.40x

Service

78.1

19.8%

33.65x

Whole

394.3

100.0%

15.00x

apple valuation

Khaveen Investments



Source link