End-of-day quote
Shenzhen S.E.
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
5.55
CNY
|
-1.42%
|
|
-4.48%
|
-2.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,921
|
4,055
|
6,125
|
6,012
|
8,289
|
8,099
|
-
|
-
|
Enterprise Value (EV)
1 |
3,921
|
4,055
|
6,125
|
6,012
|
8,289
|
8,099
|
8,099
|
8,099
|
P/E ratio
|
18.9
x
|
11.1
x
|
13.2
x
|
13.3
x
|
11.8
x
|
9.91
x
|
8.58
x
|
7.6
x
|
Yield
|
-
|
1.8%
|
5.37%
|
4.85%
|
4.4%
|
4.99%
|
5.65%
|
6.76%
|
Capitalization / Revenue
|
1.2
x
|
1.07
x
|
1.38
x
|
1.39
x
|
1.58
x
|
1.36
x
|
1.19
x
|
1.08
x
|
EV / Revenue
|
1.2
x
|
1.07
x
|
1.38
x
|
1.39
x
|
1.58
x
|
1.36
x
|
1.19
x
|
1.08
x
|
EV / EBITDA
|
8.53
x
|
-
|
7.88
x
|
7.98
x
|
7.99
x
|
6.94
x
|
6.36
x
|
5.02
x
|
EV / FCF
|
-
|
-
|
-
|
18.5
x
|
9.89
x
|
10.7
x
|
12.9
x
|
9.67
x
|
FCF Yield
|
-
|
-
|
-
|
5.42%
|
10.1%
|
9.32%
|
7.73%
|
10.3%
|
Price to Book
|
1.39
x
|
1.26
x
|
1.47
x
|
1.53
x
|
1.91
x
|
1.72
x
|
1.58
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
12,17,612
|
12,17,612
|
12,17,612
|
14,59,334
|
14,59,334
|
14,59,334
|
-
|
-
|
Reference price
2 |
3.220
|
3.330
|
5.030
|
4.120
|
5.680
|
5.550
|
5.550
|
5.550
|
Announcement Date
|
25/04/20
|
13/04/21
|
15/04/22
|
14/04/23
|
11/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,273
|
3,788
|
4,451
|
4,313
|
5,254
|
5,968
|
6,808
|
7,470
|
EBITDA
1 |
459.9
|
-
|
777.2
|
753.1
|
1,038
|
1,167
|
1,273
|
1,612
|
EBIT
1 |
275.7
|
515.7
|
625.1
|
603.5
|
889.9
|
1,046
|
1,210
|
1,363
|
Operating Margin
|
8.42%
|
13.62%
|
14.04%
|
13.99%
|
16.94%
|
17.53%
|
17.78%
|
18.25%
|
Earnings before Tax (EBT)
1 |
282.1
|
512.8
|
615.8
|
606.8
|
898.5
|
1,051
|
1,217
|
1,368
|
Net income
1 |
210.1
|
366.5
|
464.4
|
458.8
|
697.9
|
817.1
|
946.3
|
1,069
|
Net margin
|
6.42%
|
9.68%
|
10.43%
|
10.64%
|
13.28%
|
13.69%
|
13.9%
|
14.31%
|
EPS
2 |
0.1700
|
0.3000
|
0.3800
|
0.3100
|
0.4800
|
0.5600
|
0.6467
|
0.7300
|
Free Cash Flow
1 |
-
|
-
|
-
|
325.9
|
838
|
755
|
626
|
838
|
FCF margin
|
-
|
-
|
-
|
7.56%
|
15.95%
|
12.65%
|
9.2%
|
11.22%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
43.27%
|
80.77%
|
64.7%
|
49.18%
|
51.97%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
71.03%
|
120.09%
|
92.4%
|
66.15%
|
78.4%
|
Dividend per Share
2 |
-
|
0.0600
|
0.2700
|
0.2000
|
0.2500
|
0.2767
|
0.3133
|
0.3750
|
Announcement Date
|
25/04/20
|
13/04/21
|
15/04/22
|
14/04/23
|
11/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 S1
|
---|
Net sales
|
-
|
2,471
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
255.6
|
407.6
|
Net margin
|
-
|
16.5%
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
24/04/23
|
18/08/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
326
|
838
|
755
|
626
|
838
|
ROE (net income / shareholders' equity)
|
8.07%
|
12%
|
13.4%
|
11.2%
|
17%
|
17.4%
|
18.9%
|
18.8%
|
ROA (Net income/ Total Assets)
|
4.88%
|
7.9%
|
8.46%
|
7.58%
|
-
|
11%
|
11.7%
|
11.6%
|
Assets
1 |
4,307
|
4,638
|
5,488
|
6,054
|
-
|
7,404
|
8,077
|
9,207
|
Book Value Per Share
2 |
2.320
|
2.650
|
3.420
|
2.700
|
2.970
|
3.230
|
3.500
|
3.890
|
Cash Flow per Share
2 |
0.3300
|
0.5900
|
0.5100
|
0.3500
|
0.7900
|
0.5300
|
0.7700
|
0.6200
|
Capex
1 |
114
|
43.1
|
103
|
189
|
316
|
187
|
160
|
151
|
Capex / Sales
|
3.49%
|
1.14%
|
2.32%
|
4.39%
|
6.01%
|
3.13%
|
2.35%
|
2.01%
|
Announcement Date
|
25/04/20
|
13/04/21
|
15/04/22
|
14/04/23
|
11/04/24
|
-
|
-
|
-
|
Last Close Price
5.55
CNY Average target price
8.24
CNY Spread / Average Target +48.47% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.29% | 1.12B | | +23.58% | 6.08B | | +6.71% | 1.67B | | +0.80% | 797M | | -10.39% | 793M | | +12.29% | 727M | | +9.17% | 546M | | +24.96% | 282M | | -36.02% | 144M | | -33.24% | 99.76M |
Men's Clothing
|