Stock 603587 DAZZLE FASHION CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dazzle Fashion Co., Ltd

Equities

603587

CNE100003FG5

Apparel & Accessories

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
12.55 CNY -5.64% Intraday chart for Dazzle Fashion Co., Ltd -5.92% -4.27%
Apr. 25 Dazzle Fashion Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 25 Dazzle Fashion Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 10,177 9,171 9,122 7,264 6,162 5,899 -
Enterprise Value (EV) 1 10,177 9,171 9,122 7,264 6,162 5,899 5,899
P/E ratio 16.3 x 14.6 x 13.3 x 19 x 12.6 x 9.01 x 8.6 x
Yield 3.94% - 5.22% 4.6% 6.1% 8.69% 6.85%
Capitalization / Revenue 4.28 x 3.58 x 3.15 x 3.03 x 2.33 x 1.96 x 1.79 x
EV / Revenue 4.28 x 3.58 x 3.15 x 3.03 x 2.33 x 1.96 x 1.79 x
EV / EBITDA - 10.5 x 9.98 x 14.3 x 8.28 x 6.59 x 6.65 x
EV / FCF - - 11 x 15.5 x 9.42 x 10.3 x 8.88 x
FCF Yield - - 9.13% 6.43% 10.6% 9.73% 11.3%
Price to Book 3.08 x 2.67 x 2.45 x 2.03 x 1.67 x 1.47 x 1.41 x
Nbr of stocks (in thousands) 481,200 480,908 476,102 477,279 470,040 470,040 -
Reference price 2 21.15 19.07 19.16 15.22 13.11 12.55 12.55
Announcement Date 4/7/20 4/27/21 4/27/22 4/27/23 4/25/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 2,378 2,564 2,898 2,400 2,649 3,009 3,296
EBITDA 1 - 873.1 914.4 509 744.1 895.1 887.4
EBIT 1 801.7 797.1 871 433.3 668.6 824.5 867.8
Operating Margin 33.71% 31.09% 30.06% 18.05% 25.24% 27.4% 26.33%
Earnings before Tax (EBT) 1 847.5 850.7 910.4 498.4 666 879 929.2
Net income 1 624.4 629.9 689.5 384.5 493.6 666.1 698.2
Net margin 26.25% 24.56% 23.79% 16.02% 18.64% 22.14% 21.18%
EPS 2 1.300 1.310 1.440 0.8000 1.040 1.393 1.460
Free Cash Flow 1 - - 833 467.2 654.2 574 664
FCF margin - - 28.75% 19.47% 24.7% 19.08% 20.14%
FCF Conversion (EBITDA) - - 91.1% 91.8% 87.92% 64.13% 74.83%
FCF Conversion (Net income) - - 120.82% 121.51% 132.53% 86.17% 95.1%
Dividend per Share 2 0.8333 - 1.000 0.7000 0.8000 1.090 0.8600
Announcement Date 4/7/20 4/27/21 4/27/22 4/27/23 4/25/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 S1
Net sales 1 1,248
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 306.7
Net margin 24.59%
EPS -
Dividend per Share -
Announcement Date 8/25/23
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - 833 467 654 574 664
ROE (net income / shareholders' equity) 19.7% 18.7% 19% 10.3% 13.4% 16.5% 16.6%
ROA (Net income/ Total Assets) 16.7% 15.7% 15.7% 8.5% - 16.1% -
Assets 1 3,747 4,012 4,395 4,526 - 4,137 -
Book Value Per Share 2 6.880 7.150 7.810 7.500 7.850 8.560 8.870
Cash Flow per Share 2 1.510 1.500 1.820 1.030 1.470 1.070 1.330
Capex 1 208 54 40.8 29.1 48.8 61.5 40
Capex / Sales 8.75% 2.1% 1.41% 1.21% 1.84% 2.04% 1.21%
Announcement Date 4/7/20 4/27/21 4/27/22 4/27/23 4/25/24 - -
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 Dazzle Fashion Co., Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
12.55 CNY
Average target price
17.13 CNY
Spread / Average Target
+36.49%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Apparel & Accessories

1st Jan change Capi.
DAZZLE FASHION CO., LTD Stock Dazzle Fashion Co., Ltd
-4.27% 814M
LVMH Stock LVMH
+7.99% 422B
CHRISTIAN DIOR SE Stock Christian Dior SE
+4.73% 143B
LULULEMON ATHLETICA INC. Stock lululemon athletica Inc.
-28.67% 45.92B
MONCLER S.P.A. Stock Moncler S.p.A.
+16.55% 18.73B
RALPH LAUREN CORPORATION Stock Ralph Lauren Corporation
+15.45% 10.64B
LEVI STRAUSS & CO. Stock Levi Strauss & Co.
+27.75% 8.41B
PVH CORP. Stock PVH Corp.
-9.08% 6.41B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED Stock Bosideng International Holdings Limited
+29.34% 6.32B
GILDAN ACTIVEWEAR INC. Stock Gildan Activewear Inc.
+10.13% 5.94B
Other Apparel & Accessories
  1. Stock Market
  2. Equities
  3. 603587 Stock
  4. Financials Dazzle Fashion Co., Ltd