End-of-day quote
Shanghai S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
7.82
CNY
|
-1.88%
|
|
+0.51%
|
-14.72%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
5,473
|
4,945
|
4,389
|
5,385
|
3,311
|
2,844
|
2,844
|
-
|
Enterprise Value (EV)
1 |
5,473
|
4,945
|
4,389
|
5,385
|
3,311
|
3,335
|
2,844
|
2,844
|
P/E ratio
|
15
x
|
13.9
x
|
9.85
x
|
16.8
x
|
152
x
|
31.6
x
|
12.5
x
|
8.57
x
|
Yield
|
3.23%
|
1.68%
|
2.95%
|
1.71%
|
1.87%
|
2.62%
|
5.84%
|
6.14%
|
Capitalization / Revenue
|
2.25
x
|
1.89
x
|
2.24
x
|
2.28
x
|
1.38
x
|
1.14
x
|
0.87
x
|
0.75
x
|
EV / Revenue
|
2.25
x
|
1.89
x
|
2.24
x
|
2.28
x
|
1.38
x
|
1.14
x
|
0.87
x
|
0.75
x
|
EV / EBITDA
|
8.4
x
|
8.18
x
|
7.01
x
|
11.6
x
|
15.9
x
|
9.43
x
|
4.11
x
|
3.14
x
|
EV / FCF
|
-
|
-
|
-
|
32.1
x
|
17
x
|
8.69
x
|
32.3
x
|
12.4
x
|
FCF Yield
|
-
|
-
|
-
|
3.12%
|
5.88%
|
11.5%
|
3.09%
|
8.09%
|
Price to Book
|
2.35
x
|
2.64
x
|
1.99
x
|
1.9
x
|
1.22
x
|
1.17
x
|
0.96
x
|
0.89
x
|
Nbr of stocks (in thousands)
|
3,37,003
|
3,32,522
|
3,32,516
|
3,69,093
|
3,63,865
|
3,63,733
|
3,63,733
|
-
|
Reference price
2 |
16.24
|
14.87
|
13.20
|
14.59
|
9.100
|
7.820
|
7.820
|
7.820
|
Announcement Date
|
25/04/19
|
30/04/20
|
15/04/21
|
29/04/22
|
27/04/23
|
29/04/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
2,436
|
2,613
|
1,962
|
2,363
|
2,395
|
2,915
|
3,256
|
3,780
|
EBITDA
1 |
651.2
|
604.8
|
626.6
|
465.7
|
207.7
|
353.5
|
692
|
905.2
|
EBIT
1 |
557.9
|
491.2
|
528.1
|
343.1
|
81.32
|
222.2
|
396.7
|
572.2
|
Operating Margin
|
22.9%
|
18.8%
|
26.92%
|
14.52%
|
3.4%
|
7.62%
|
12.18%
|
15.14%
|
Earnings before Tax (EBT)
1 |
558
|
486.6
|
523.4
|
402.4
|
92.21
|
220.5
|
396.3
|
574.8
|
Net income
1 |
365
|
356.6
|
445
|
303.9
|
20.45
|
105.6
|
232
|
337.4
|
Net margin
|
14.98%
|
13.65%
|
22.68%
|
12.86%
|
0.85%
|
3.62%
|
7.13%
|
8.93%
|
EPS
2 |
1.080
|
1.070
|
1.340
|
0.8700
|
0.0600
|
0.2900
|
0.6233
|
0.9120
|
Free Cash Flow
1 |
-
|
-
|
-
|
167.9
|
194.7
|
383.7
|
88
|
230
|
FCF margin
|
-
|
-
|
-
|
7.11%
|
8.13%
|
13.16%
|
2.7%
|
6.09%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
36.05%
|
93.76%
|
108.53%
|
12.72%
|
25.41%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
55.26%
|
952.12%
|
363.2%
|
37.93%
|
68.16%
|
Dividend per Share
2 |
0.5250
|
0.2500
|
0.3900
|
0.2500
|
0.1700
|
0.2400
|
0.4567
|
0.4800
|
Announcement Date
|
25/04/19
|
30/04/20
|
15/04/21
|
29/04/22
|
27/04/23
|
29/04/24
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
---|
Net sales
1 |
1,372
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
109.6
|
Net margin
|
7.99%
|
EPS
|
-
|
Dividend per Share
|
-
|
Announcement Date
|
29/08/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
168
|
195
|
384
|
88
|
230
|
ROE (net income / shareholders' equity)
|
16.1%
|
15.1%
|
21.7%
|
12.3%
|
0.74%
|
3.74%
|
7.74%
|
10.4%
|
ROA (Net income/ Total Assets)
|
-
|
10%
|
12.7%
|
-
|
0.46%
|
3.75%
|
5.69%
|
6.83%
|
Assets
1 |
-
|
3,554
|
3,512
|
-
|
4,427
|
4,589
|
4,077
|
4,943
|
Book Value Per Share
2 |
6.920
|
5.630
|
6.640
|
7.670
|
7.450
|
7.850
|
8.110
|
8.800
|
Cash Flow per Share
2 |
1.220
|
1.320
|
0.6500
|
0.8100
|
0.8500
|
1.300
|
1.170
|
1.460
|
Capex
1 |
71.5
|
91.7
|
66.6
|
132
|
119
|
95.9
|
96.7
|
96.7
|
Capex / Sales
|
2.93%
|
3.51%
|
3.4%
|
5.6%
|
4.98%
|
3.29%
|
2.97%
|
2.56%
|
Announcement Date
|
25/04/19
|
30/04/20
|
15/04/21
|
29/04/22
|
27/04/23
|
29/04/24
|
-
|
-
|
Last Close Price
7.82
CNY Average target price
9.9
CNY Spread / Average Target +26.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.72% | 39Cr | | -4.30% | 363.64Cr | | -26.19% | 153.37Cr | | -11.71% | 109.33Cr | | -23.06% | 62Cr | | -4.33% | 58Cr | | -33.25% | 33Cr | | -0.74% | 31Cr | | +8.81% | 30Cr | | -46.88% | 18Cr |
Women's Apparel Retailers
|