Stock 1929 CHOW TAI FOOK JEWELLERY GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chow Tai Fook Jewellery Group Limited

Equities

1929

KYG211461085

Apparel & Accessories

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:12 2024-06-14 am EDT 		5-day change 1st Jan Change
8.62 HKD -8.88% Intraday chart for Chow Tai Fook Jewellery Group Limited -11.68% -25.82%
Jun. 14 Jefferies Adjusts Chow Tai Fook Jewellery Group’s Price Target to HK$12.67 From HK$15.88, Keeps at Buy MT
Jun. 14 Chow Tai Fook Jewellery Group Shares Fall on Weak Sales, Disappointing Dividend DJ

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 54,900 118,800 142,600 155,800 115,258 86,094 - -
Enterprise Value (EV) 1 70,392 124,911 152,444 165,007 136,186 99,407 98,403 95,875
P/E ratio 18.9 x 19.7 x 21.3 x 29 x 17.8 x 10.3 x 9.51 x 9.48 x
Yield 4.37% 3.37% 3.51% 3.21% 4.77% 7.4% 7.87% 8.8%
Capitalization / Revenue 0.97 x 1.69 x 1.44 x 1.65 x 1.06 x 0.8 x 0.72 x 0.73 x
EV / Revenue 1.24 x 1.78 x 1.54 x 1.74 x 1.25 x 0.92 x 0.82 x 0.81 x
EV / EBITDA 12.3 x 12.8 x 14.8 x 15.3 x 10 x 7.76 x 6.79 x 6.82 x
EV / FCF 9.5 x 18.8 x 12.3 x 26.7 x 10.6 x 12 x 11.6 x 11.1 x
FCF Yield 10.5% 5.32% 8.14% 3.74% 9.45% 8.3% 8.63% 8.98%
Price to Book 2.08 x 3.86 x 4.13 x 4.81 x 4.48 x 3.08 x 2.69 x 2.68 x
Nbr of stocks (in thousands) 10,000,000 10,000,000 10,000,000 10,000,000 9,987,737 9,987,737 - -
Reference price 2 5.490 11.88 14.26 15.58 11.54 8.620 8.620 8.620
Announcement Date 6/11/20 6/8/21 6/9/22 6/8/23 6/13/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 56,751 70,164 98,938 94,684 108,713 107,699 120,221 118,424
EBITDA 1 5,718 9,775 10,290 10,773 13,581 12,814 14,484 14,067
EBIT 1 4,686 8,689 9,080 9,439 12,163 12,113 12,936 13,115
Operating Margin 8.26% 12.38% 9.18% 9.97% 11.19% 11.25% 10.76% 11.07%
Earnings before Tax (EBT) 1 4,204 8,395 8,983 7,446 8,728 11,409 12,363 12,324
Net income 1 2,901 6,026 6,712 5,384 6,499 8,387 9,113 9,105
Net margin 5.11% 8.59% 6.78% 5.69% 5.98% 7.79% 7.58% 7.69%
EPS 2 0.2900 0.6030 0.6710 0.5380 0.6500 0.8355 0.9062 0.9096
Free Cash Flow 1 7,412 6,646 12,408 6,174 12,872 8,250 8,493 8,614
FCF margin 13.06% 9.47% 12.54% 6.52% 11.84% 7.66% 7.06% 7.27%
FCF Conversion (EBITDA) 129.61% 67.99% 120.58% 57.31% 94.79% 64.39% 58.63% 61.24%
FCF Conversion (Net income) 255.5% 110.28% 184.85% 114.66% 198.06% 98.37% 93.19% 94.61%
Dividend per Share 2 0.2400 0.4000 0.5000 0.5000 0.5500 0.6382 0.6783 0.7583
Announcement Date 6/11/20 6/8/21 6/9/22 6/8/23 6/13/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 27,218 24,673 45,490 44,186 54,752 46,535 48,149 49,526 59,187 42,743 60,488
EBITDA - - - - - - - - - - -
EBIT 1 2,268 3,456 5,233 4,840 4,241 4,349 5,090 5,989 6,174 5,214 6,409
Operating Margin 8.33% 14.01% 11.5% 10.95% 7.75% 9.35% 10.57% 12.09% 10.43% 12.2% 10.6%
Earnings before Tax (EBT) 1 - - - - - - - 6,074 2,655 5,262 5,875
Net income 1 - 2,232 3,794 - 3,132 3,336 2,049 4,551 1,948 3,861 4,325
Net margin - 9.05% 8.34% - 5.72% 7.17% 4.26% 9.19% 3.29% 9.03% 7.15%
EPS 2 0.1400 0.2230 0.3800 0.3580 0.3130 0.3340 0.2040 0.4550 0.1950 0.3300 0.4700
Dividend per Share - - - - - - - - - - -
Announcement Date 6/11/20 11/24/20 6/8/21 11/23/21 6/9/22 11/24/22 6/8/23 11/23/23 6/13/24 - -
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 15,492 6,111 9,844 9,207 20,928 13,312 12,309 9,780
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.709 x 0.6252 x 0.9567 x 0.8546 x 1.541 x 1.039 x 0.8498 x 0.6953 x
Free Cash Flow 1 7,412 6,646 12,408 6,174 12,872 8,250 8,493 8,614
ROE (net income / shareholders' equity) 10.2% 21.1% 20.9% 16.5% 22.4% 29.4% 29.4% 29.4%
ROA (Net income/ Total Assets) 4.55% 9.3% 8.83% 6.15% 7.38% 8.93% 9.57% 9.53%
Assets 1 63,740 64,776 76,023 87,538 88,080 93,930 95,187 95,520
Book Value Per Share 2 2.630 3.080 3.460 3.240 2.570 2.800 3.210 3.210
Cash Flow per Share 2 0.8400 0.7500 1.390 1.010 1.380 1.290 0.9800 1.050
Capex 1 973 839 1,531 1,982 963 1,337 1,364 1,371
Capex / Sales 1.71% 1.2% 1.55% 2.09% 0.89% 1.24% 1.13% 1.16%
Announcement Date 6/11/20 6/8/21 6/9/22 6/8/23 6/13/24 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Chow Tai Fook Jewellery Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
20
Last Close Price
8.62 HKD
Average target price
12.83 HKD
Spread / Average Target
+48.85%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Jewelry

1st Jan change Capi.
CHOW TAI FOOK JEWELLERY GROUP LIMITED Stock Chow Tai Fook Jewellery Group Limited
-25.82% 11.02B
COMPAGNIE FINANCIERE RICHEMONT Stock COMPAGNIE FINANCIERE RICHEMONT
+24.28% 95.29B
TITAN COMPANY LIMITED Stock Titan Company Limited
-4.04% 37.49B
PANDORA A/S Stock Pandora A/S
+12.78% 12.22B
LAO FENG XIANG CO., LTD. Stock Lao Feng Xiang Co., Ltd.
-0.68% 3.78B
CHOW TAI SENG JEWELLERY CO., LTD. Stock Chow Tai Seng Jewellery Co., Ltd.
+1.98% 2.32B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD. Stock China National Gold Group Gold Jewellery Co.,Ltd.
+3.04% 2.35B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD. Stock Beijing Caishikou Department Store Co.,Ltd.
-12.22% 1.4B
DR CORPORATION LIMITED Stock DR Corporation Limited
-28.72% 1.16B
RAJESH EXPORTS LIMITED Stock Rajesh Exports Limited
-20.64% 1.03B
Jewelry
  1. Stock Market
  2. Equities
  3. 1929 Stock
  4. Financials Chow Tai Fook Jewellery Group Limited