Valuation Li Ning Company Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:37 17/06/2026 pm IST			5-day change	1st Jan Change
16.57 ^HKD	-0.48%		-6.54%	-11.25%

05/06	Bloomberg Opinion: NBA's Curry Can Take Li Ning Global	MT
02/06	Steph Curry Signs Deal With Chinese Sportswear Giant	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,81,594	1,57,599	49,676	39,825	43,209	36,808	-	-
Change	-	-13.21%	-68.48%	-19.83%	8.5%	-14.81%	-	-
Enterprise Value (EV) ¹	1,66,850	1,50,217	44,232	32,326	26,493	18,219	16,339	15,535
Change	-	-9.97%	-70.55%	-26.92%	-18.05%	-31.23%	-10.32%	-4.92%
P/E	44x	38.8x	15.5x	13.3x	14.8x	12.1x	10.7x	9.55x
PBR	8.25x	6.37x	2.01x	1.53x	1.57x	1.26x	1.19x	1.13x
PEG	-	-16.88x	-0.8x	-2.66x	-5.77x	3.2x	0.8x	0.8x
Capitalization / Revenue	8.05x	6.11x	1.8x	1.39x	1.46x	1.16x	1.09x	1.02x
EV / Revenue	7.39x	5.82x	1.6x	1.13x	0.9x	0.57x	0.48x	0.43x
EV / EBITDA	25.9x	23x	7.18x	5.07x	4.3x	3.37x	2.74x	2.39x
EV / EBIT	32.5x	30.7x	12.4x	8.79x	6.8x	4.8x	3.81x	3.27x
EV / FCF	38.8x	72.1x	16x	8.42x	-	7.37x	5.56x	4.68x
FCF Yield	2.58%	1.39%	6.24%	11.9%	-	13.6%	18%	21.4%
Dividend per Share ²	0.4597	0.4627	0.5474	0.5848	0.5695	0.5917	0.6637	0.7386
Rate of return	0.66%	0.77%	2.89%	3.78%	3.39%	4.14%	4.64%	5.17%
EPS ²	1.58	1.543	1.227	1.165	1.135	1.178	1.34	1.496
Distribution rate	29.1%	30%	44.6%	50.2%	50.2%	50.2%	49.5%	49.4%
Net sales ¹	22,572	25,803	27,598	28,676	29,598	31,738	33,816	36,131
EBITDA ¹	6,436	6,542	6,157	6,379	6,161	5,408	5,959	6,487
EBIT ¹	5,136	4,887	3,559	3,678	3,898	3,797	4,292	4,752
Net income ¹	4,011	4,064	3,187	3,013	2,851	3,043	3,464	3,870
Net Debt ¹	-14,745	-7,382	-5,444	-7,499	-16,717	-18,589	-20,469	-21,273
Reference price ²	69.53	59.93	18.97	15.47	16.78	14.29	14.29	14.29
Nbr of stocks (in thousands)	26,11,654	26,29,762	26,18,482	25,74,749	25,75,463	25,75,466	-	-
Announcement Date	17/03/22	16/03/23	20/03/24	27/03/25	19/03/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LI NING COMPANY LIMITED	12.19x	0.58x	3.41x	4.12%	547.39Cr
LVMH	23.75x	3.49x	11.43x	2.48%	30TCr
RALPH LAUREN CORPORATION	22.16x	2.86x	14.58x	0.94%	2.42TCr
MONCLER S.P.A.	22.56x	4.28x	10.49x	2.51%	1.7TCr
LULULEMON ATHLETICA INC.	10.46x	1.01x	4.81x	-.--%	1.31TCr
GILDAN ACTIVEWEAR INC.	13.33x	2.07x	8.74x	2.03%	931.78Cr
LEVI STRAUSS & CO.	15.55x	1.54x	10.09x	2.43%	915.72Cr
V.F. CORPORATION	16.88x	1.03x	9.74x	2.04%	693.43Cr
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11.1x	1.38x	6.04x	7.56%	615.61Cr
Average	16.44x	2.03x	8.81x	2.68%	4.34TCr
Weighted average by Cap.	22.23x	3.20x	11.04x	2.38%