Valuation China Dongxiang (Group) Co., Ltd.

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:08:32 2024-09-05 am EDT			5-day change	1st Jan Change
0.2750 ^HKD	+1.85%		-1.79%	-3.51%

Aug. 21	China Dongxiang Co., Ltd. Approves Final Dividend for the Year Ended 31 March 2024	CI
Jul. 19	China Dongxiang Logs Drop in Fiscal Q1 Retail Performance	MT

Fiscal Period: Marzo	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,603	4,447	2,374	1,745	1,895	1,467	-
Change	-	23.43%	-46.63%	-26.49%	8.63%	-22.59%	-
Enterprise Value (EV)	3,603	4,447	2,374	1,745	1,895	1,467	1,467
Change	-	23.43%	-46.63%	-26.49%	8.63%	-22.59%	0%
P/E ratio	9.79x	2.46x	-1.36x	15.2x	-2.97x	-6.25x	12.5x
PBR	0.34x	0.39x	0.25x	0.18x	0.21x	0.17x	0.17x
PEG	-	0x	0x	-0x	0x	0.1x	-0x
Capitalization / Revenue	1.96x	2.08x	1.24x	1.04x	1.09x	0.81x	0.77x
EV / Revenue	0x	0x	0x	0x	0x	0.81x	0.77x
EV / EBITDA	-	0x	-0x	0x	-0x	-9.35x	8.34x
EV / EBIT	0x	0x	-0x	0x	-0x	-6.38x	15.8x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.0406	0.1077	-	0.0049	0.012	0.02	0.02
Rate of return	6.63%	14.2%	-	1.65%	3.71%	7.99%	7.99%
EPS ²	0.0625	0.3088	-0.2979	0.0196	-0.109	-0.04	0.02
Distribution rate	65%	34.9%	-	25%	-11%	-50%	100%
Net sales ¹	1,841	2,142	1,916	1,679	1,744	1,814	1,904
EBITDA ¹	-	2,097	-1,677	209.5	-678.4	-157	176
EBIT ¹	483.6	2,015	-1,751	137.8	-778.2	-230	93
Net income ¹	359.7	1,811	-1,747	115	-639.4	-236	92
Net Debt	-	-	-	-	-	-	-
Reference price ²	0.6121	0.7585	0.4047	0.2975	0.3232	0.2502	0.2502
Nbr of stocks (in thousands)	5,886,121	5,863,171	5,864,511	5,864,511	5,864,511	5,864,511	-
Announcement Date	6/17/20	6/23/21	6/22/22	6/21/23	6/26/24	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHINA DONGXIANG (GROUP) CO., LTD.	-6.25x	-	-	+8.00%	207M
LVMH	20.36x	3.76x	11.87x	+2.21%	339B
LULULEMON ATHLETICA INC.	18.23x	2.74x	10.1x	-.--%	31.17B
MONCLER S.P.A.	21.19x	4.17x	10.4x	+2.36%	15.14B
RALPH LAUREN CORPORATION	15.12x	1.72x	10.24x	+1.90%	10.71B
LEVI STRAUSS & CO.	21.57x	1.42x	10.83x	+2.66%	7.4B
GILDAN ACTIVEWEAR INC.	15.99x	2.5x	9.86x	+1.85%	7.15B
V.F. CORPORATION	37.09x	1.05x	14.53x	+2.03%	6.88B
PAGE INDUSTRIES LIMITED	69.58x	8.82x	45.59x	+0.99%	5.36B
Average	23.65x	3.27x	15.43x	+2.45%	47.05B
Weighted average by Cap.	20.93x	3.60x	12.06x	+2.03%