Stock 603801 ZBOM HOME COLLECTION CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zbom Home Collection Co.,Ltd

Equities

603801

CNE100002QR1

Construction Supplies & Fixtures

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-05-27 pm EDT 		5-day change 1st Jan Change
16.27 CNY -1.51% Intraday chart for Zbom Home Collection Co.,Ltd -11.91% -2.98%
Apr. 25 Zbom Home Collection Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 Zbom Home Collection Co.,Ltd Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,061 7,483 9,303 8,207 7,269 7,052 - -
Enterprise Value (EV) 1 5,061 7,483 9,303 8,207 6,665 5,889 5,729 5,553
P/E ratio 15.6 x 19.4 x 18.8 x 15.3 x 12.3 x 10.7 x 9.34 x 8.62 x
Yield 2.83% 2.32% 1.97% 2.6% 4.17% 4.25% 4.37% 5.77%
Capitalization / Revenue 1.71 x 1.95 x 1.81 x 1.52 x 1.19 x 1.03 x 0.91 x 0.84 x
EV / Revenue 1.71 x 1.95 x 1.81 x 1.52 x 1.09 x 0.86 x 0.74 x 0.66 x
EV / EBITDA 10.7 x 13.7 x 13.7 x 10.8 x 8.23 x 6.41 x 5.66 x 5.11 x
EV / FCF - - - 21.2 x - 12.8 x 6.49 x 6.41 x
FCF Yield - - - 4.71% - 7.83% 15.4% 15.6%
Price to Book 2.7 x 3.46 x 3.67 x 2.91 x 2.23 x 1.93 x 1.67 x 1.51 x
Nbr of stocks (in thousands) 425,873 424,994 428,132 427,448 433,428 433,428 - -
Reference price 2 11.88 17.61 21.73 19.20 16.77 16.27 16.27 16.27
Announcement Date 3/2/20 2/3/21 3/11/22 3/12/23 3/12/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,962 3,840 5,153 5,389 6,116 6,825 7,739 8,377
EBITDA 1 474.4 548 676.8 763.3 810.2 918.6 1,012 1,087
EBIT 1 384.8 436.2 551.8 576.3 619.4 705.8 819.3 877.3
Operating Margin 12.99% 11.36% 10.71% 10.69% 10.13% 10.34% 10.59% 10.47%
Earnings before Tax (EBT) 1 380.6 429.3 549.7 576.9 622.4 708.5 821.4 879
Net income 1 329.4 395.4 505.5 536.7 595.1 663.8 760.7 824.5
Net margin 11.12% 10.3% 9.81% 9.96% 9.73% 9.73% 9.83% 9.84%
EPS 2 0.7613 0.9058 1.157 1.254 1.361 1.520 1.742 1.888
Free Cash Flow 1 - - - 387 - 461 883 866
FCF margin - - - 7.18% - 6.75% 11.41% 10.34%
FCF Conversion (EBITDA) - - - 50.7% - 50.19% 87.23% 79.63%
FCF Conversion (Net income) - - - 72.1% - 69.45% 116.07% 105.03%
Dividend per Share 2 0.3367 0.4082 0.4286 0.5000 0.7000 0.6920 0.7115 0.9389
Announcement Date 3/2/20 2/3/21 3/11/22 3/12/23 3/12/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q4 2022 Q1 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,908 1,831 - - 2,188 1,617 1,819 2,358 - -
EBITDA 1 - - - - - 201.8 220.8 271.6 - -
EBIT 1 - - - - 245.1 152.3 171.4 222.2 - -
Operating Margin - - - - 11.21% 9.42% 9.42% 9.42% - -
Earnings before Tax (EBT) 1 - - - - 246.2 160 180 233.3 - -
Net income 1 151.8 205.5 51.29 170 245.7 153 172.1 223.1 - -
Net margin 7.95% 11.22% - - 11.23% 9.46% 9.46% 9.46% - -
EPS 2 - - 0.1170 0.3934 0.5500 0.3504 0.3942 0.5110 - -
Dividend per Share 2 - - - - - - - 0.7300 - -
Announcement Date 8/30/21 3/11/22 4/26/22 10/30/23 3/12/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - - 603 1,163 1,323 1,498
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - - 387 - 461 883 866
ROE (net income / shareholders' equity) 17.6% 19.2% 21.2% 19.9% 19.2% 18.2% 18% 17.7%
ROA (Net income/ Total Assets) 11.2% 10.9% - 9.68% - 9.58% 9.64% 9.55%
Assets 1 2,940 3,614 - 5,546 - 6,927 7,895 8,634
Book Value Per Share 2 4.410 5.090 5.930 6.590 7.530 8.440 9.730 10.80
Cash Flow per Share 2 0.7900 1.480 1.130 1.750 1.730 2.400 2.260 2.450
Capex 1 333 391 515 379 359 253 260 359
Capex / Sales 11.24% 10.17% 10% 7.03% 5.87% 3.71% 3.36% 4.29%
Announcement Date 3/2/20 2/3/21 3/11/22 3/12/23 3/12/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Zbom Home Collection Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
16.27 CNY
Average target price
23.2 CNY
Spread / Average Target
+42.62%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Kitchen Cabinets

1st Jan change Capi.
ZBOM HOME COLLECTION CO.,LTD Stock Zbom Home Collection Co.,Ltd
-2.98% 973M
HOWDEN JOINERY GROUP PLC Stock Howden Joinery Group Plc
+12.16% 6.41B
MASTERBRAND, INC. Stock MasterBrand, Inc.
+6.40% 2.01B
AMERICAN WOODMARK CORPORATION Stock American Woodmark Corporation
-5.96% 1.38B
TAKARA STANDARD CO.,LTD. Stock Takara Standard Co.,Ltd.
+2.51% 734M
NANJING OLO HOME FURNISHING CO.,LTD Stock Nanjing OLO Home Furnishing Co.,Ltd
-29.06% 299M
NOBIA AB Stock Nobia AB
-53.09% 329M
GUANGDONG PIANO CUSTOMIZED FURNITURE CO., LTD. Stock Guangdong Piano Customized Furniture Co., Ltd.
-35.61% 210M
CAESARSTONE LTD. Stock Caesarstone Ltd.
+54.28% 199M
TCM GROUP A/S Stock TCM Group A/S
+39.78% 96.77M
Kitchen Cabinets
  1. Stock Market
  2. Equities
  3. 603801 Stock
  4. Financials Zbom Home Collection Co.,Ltd