Valuation Crystal International Group Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:25 2026-01-16 am EST			5-day change	1st Jan Change
6.950 ^HKD	+1.46%		+0.14%	+3.73%

25-08-20	Crystal International's Attributable Profit Rises in H1	MT
25-08-20	Crystal International Group Limited Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	875.7	958.5	889.1	1,059	1,605	2,542	2,542	-
Change	-	9.46%	-7.25%	19.12%	51.55%	58.39%	0%	-
Enterprise Value (EV) ¹	670.7	724.9	889.1	515.6	1,179	2,156	2,054	1,940
Change	-	8.08%	22.65%	-42.01%	128.57%	82.98%	-4.75%	-5.54%
P/E ratio	8.1x	5.87x	5.15x	6.48x	8x	11.1x	9.83x	8.49x
PBR	0.75x	0.74x	-	0.74x	1.05x	1.54x	1.44x	1.33x
PEG	-	0.1x	0.89x	-1.23x	0.4x	0.8x	0.8x	0.5x
Capitalization / Revenue	0.44x	0.41x	0.36x	0.49x	0.65x	0.93x	0.85x	0.77x
EV / Revenue	0.34x	0.31x	0.36x	0.24x	0.48x	0.79x	0.69x	0.59x
EV / EBITDA	2.79x	2.62x	2.82x	1.77x	3.42x	5.82x	4.94x	4.22x
EV / EBIT	4.67x	3.95x	3.98x	2.48x	4.53x	7.82x	6.56x	5.55x
EV / FCF	2.52x	5.82x	-	1.92x	-222x	8.65x	10.8x	6.78x
FCF Yield	39.6%	17.2%	-	52%	-0.45%	11.6%	9.22%	14.8%
Dividend per Share ²	0.0113	0.0176	-	0.023	0.0493	0.0495	0.0544	0.0611
Rate of return	3.69%	5.24%	-	6.2%	8.76%	5.56%	6.1%	6.85%
EPS ²	0.0379	0.0572	0.0605	0.0573	0.0703	0.0803	0.0906	0.105
Distribution rate	29.9%	30.8%	-	40.2%	70.1%	61.7%	60%	58.2%
Net sales ¹	1,985	2,341	2,491	2,177	2,470	2,723	2,996	3,289
EBITDA ¹	240.6	276.6	315.7	291.9	344.7	370.7	415.6	459.3
EBIT ¹	143.6	183.7	223.1	207.5	260.3	275.9	312.9	349.4
Net income ¹	108.1	163.1	172.7	163.5	200.5	228.8	260.3	292.7
Net Debt ¹	-205	-233.7	-	-543.4	-426.5	-385.6	-488.1	-601.9
Reference price ²	0.3070	0.3360	0.3116	0.3712	0.5626	0.8911	0.8911	0.8911
Nbr of stocks (in thousands)	2,852,822	2,852,822	2,852,822	2,852,822	2,852,822	2,852,822	2,852,822	-
Announcement Date	3/18/21	3/16/22	3/23/23	3/21/24	3/20/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CRYSTAL INTERNATIONAL GROUP LIMITED	11.1x	0.79x	5.82x	5.56%	2.54B
LVMH	28.36x	4.1x	13.48x	1.98%	351B
LULULEMON ATHLETICA INC.	15.48x	2x	8.19x	-.--%	23.68B
RALPH LAUREN CORPORATION	24.63x	2.91x	15.83x	0.98%	22.02B
MONCLER S.P.A.	23.31x	4.37x	11.16x	2.33%	16.07B
GILDAN ACTIVEWEAR INC.	19.47x	3.13x	11.95x	1.53%	9.43B
LEVI STRAUSS & CO.	16.58x	1.59x	10.71x	2.46%	8.5B
V.F. CORPORATION	33.95x	1.16x	12.94x	1.92%	7.35B
LI NING COMPANY LIMITED	17.89x	1.17x	6.83x	2.87%	6.74B
Average	21.20x	2.36x	10.77x	2.18%	49.73B
Weighted average by Cap.	26.74x	3.76x	12.99x	1.87%