End-of-day quote
Shanghai S.E.
03:30:00 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
10.68
CNY
|
-0.37%
|
|
+2.10%
|
+7.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,574
|
6,551
|
7,103
|
4,384
|
5,729
|
6,137
|
-
|
-
|
Enterprise Value (EV)
1 |
6,574
|
6,551
|
7,103
|
4,384
|
5,729
|
6,137
|
6,137
|
6,137
|
P/E ratio
|
17.9
x
|
17.8
x
|
36.4
x
|
-47.7
x
|
30.2
x
|
19.3
x
|
14.4
x
|
12.6
x
|
Yield
|
5.68%
|
4.39%
|
4.05%
|
1.31%
|
3.01%
|
2.86%
|
3.93%
|
2.34%
|
Capitalization / Revenue
|
2.3
x
|
2.45
x
|
2.33
x
|
1.67
x
|
1.88
x
|
1.77
x
|
1.58
x
|
1.44
x
|
EV / Revenue
|
2.3
x
|
2.45
x
|
2.33
x
|
1.67
x
|
1.88
x
|
1.77
x
|
1.58
x
|
1.44
x
|
EV / EBITDA
|
-
|
-
|
18.6
x
|
349
x
|
16.4
x
|
11.5
x
|
8.77
x
|
7.27
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
10.1
x
|
-1,023
x
|
33.9
x
|
24.1
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
9.85%
|
-0.1%
|
2.95%
|
4.16%
|
Price to Book
|
1.54
x
|
1.56
x
|
1.75
x
|
1.17
x
|
1.46
x
|
1.5
x
|
1.4
x
|
1.3
x
|
Nbr of stocks (in thousands)
|
5,74,637
|
5,74,637
|
5,74,637
|
5,74,637
|
5,74,637
|
5,74,637
|
-
|
-
|
Reference price
2 |
11.44
|
11.40
|
12.36
|
7.630
|
9.970
|
10.68
|
10.68
|
10.68
|
Announcement Date
|
23/04/20
|
26/04/21
|
25/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,857
|
2,672
|
3,050
|
2,620
|
3,055
|
3,476
|
3,896
|
4,263
|
EBITDA
1 |
-
|
-
|
381.6
|
12.57
|
349.7
|
534
|
700
|
844
|
EBIT
1 |
457.3
|
434.5
|
219.9
|
-114
|
238.1
|
408.7
|
551.3
|
607.5
|
Operating Margin
|
16.01%
|
16.26%
|
7.21%
|
-4.35%
|
7.8%
|
11.76%
|
14.15%
|
14.25%
|
Earnings before Tax (EBT)
1 |
460.6
|
430.3
|
200.7
|
-112.3
|
254
|
408.3
|
553
|
611
|
Net income
1 |
370.1
|
368.9
|
194.6
|
-93.42
|
191.2
|
316
|
428
|
489
|
Net margin
|
12.95%
|
13.8%
|
6.38%
|
-3.57%
|
6.26%
|
9.09%
|
10.99%
|
11.47%
|
EPS
2 |
0.6400
|
0.6400
|
0.3400
|
-0.1600
|
0.3300
|
0.5533
|
0.7433
|
0.8500
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
564.5
|
-6
|
181
|
255
|
FCF margin
|
-
|
-
|
-
|
-
|
18.48%
|
-0.17%
|
4.65%
|
5.98%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
161.42%
|
-
|
25.86%
|
30.21%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
295.17%
|
-
|
42.29%
|
52.15%
|
Dividend per Share
2 |
0.6500
|
0.5000
|
0.5000
|
0.1000
|
0.3000
|
0.3050
|
0.4200
|
0.2500
|
Announcement Date
|
23/04/20
|
26/04/21
|
25/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
---|
Net sales
1 |
1,401
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
92.42
|
Net margin
|
6.6%
|
EPS
|
-
|
Dividend per Share
|
-
|
Announcement Date
|
24/08/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
564
|
-6
|
181
|
255
|
ROE (net income / shareholders' equity)
|
8.6%
|
8.78%
|
4.74%
|
-2.4%
|
4.98%
|
7.87%
|
9.9%
|
10.5%
|
ROA (Net income/ Total Assets)
|
6.22%
|
6.3%
|
3.22%
|
-1.58%
|
-
|
5.75%
|
7.55%
|
8.6%
|
Assets
1 |
5,947
|
5,858
|
6,034
|
5,915
|
-
|
5,496
|
5,669
|
5,686
|
Book Value Per Share
2 |
7.420
|
7.310
|
7.080
|
6.540
|
6.820
|
7.110
|
7.640
|
8.230
|
Cash Flow per Share
2 |
0.4500
|
0.4500
|
0.3500
|
0.4700
|
1.010
|
1.050
|
1.060
|
-
|
Capex
1 |
106
|
83.8
|
92
|
55.4
|
18.2
|
81.5
|
64.5
|
120
|
Capex / Sales
|
3.73%
|
3.13%
|
3.01%
|
2.11%
|
0.59%
|
2.34%
|
1.66%
|
2.81%
|
Announcement Date
|
23/04/20
|
26/04/21
|
25/04/22
|
25/04/23
|
25/04/24
|
-
|
-
|
-
|
Last Close Price
10.68
CNY Average target price
12.2
CNY Spread / Average Target +14.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.12% | 85Cr | | +29.65% | 650.11Cr | | +6.57% | 168.06Cr | | +4.40% | 120.26Cr | | -5.02% | 85Cr | | +13.24% | 73Cr | | +0.87% | 56Cr | | +10.66% | 54Cr | | +49.19% | 33Cr | | -41.63% | 13Cr |
Men's Clothing
|