Stock 301177 DR CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials DR Corporation Limited

Equities

301177

CNE100005501

Apparel & Accessories

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
23.51 CNY -1.71% Intraday chart for DR Corporation Limited -0.38% -20.28%
Apr. 26 DR Corporation Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 26 DR Corporation Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 50,913 25,193 11,796 9,404 -
Enterprise Value (EV) 1 50,913 25,193 11,796 9,404 9,404
P/E ratio 35.2 x 34.6 x 173 x 23.3 x 16.9 x
Yield 1.57% 1.59% 1.7% 1.66% -
Capitalization / Revenue 11 x 6.84 x 5.41 x 3.63 x 2.94 x
EV / Revenue 11 x 6.84 x 5.41 x 3.63 x 2.94 x
EV / EBITDA 30.1 x 18.5 x 52.8 x 11.9 x 8.21 x
EV / FCF - 38,005,532 x - - -
FCF Yield - 0% - - -
Price to Book 7.41 x 3.7 x 1.82 x 1.38 x 1.32 x
Nbr of stocks (in thousands) 400,010 400,010 400,010 400,010 -
Reference price 2 127.3 62.98 29.49 23.51 23.51
Announcement Date 2/28/22 4/27/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 - 4,623 3,682 2,180 2,594 3,198
EBITDA 1 - 1,694 1,361 223.3 787.9 1,145
EBIT 1 - 1,633 884.9 117.7 492.5 681.4
Operating Margin - 35.31% 24.04% 5.4% 18.99% 21.31%
Earnings before Tax (EBT) 1 - 1,632 885.4 112.8 492.6 681.6
Net income 1 563.3 1,302 729.2 68.96 403.4 557.8
Net margin - 28.16% 19.81% 3.16% 15.55% 17.45%
EPS 2 1.560 3.620 1.820 0.1700 1.010 1.395
Free Cash Flow - - 662.9 - - -
FCF margin - - 18% - - -
FCF Conversion (EBITDA) - - 48.69% - - -
FCF Conversion (Net income) - - 90.9% - - -
Dividend per Share 2 - 2.000 1.000 0.5000 0.3900 -
Announcement Date 4/27/21 2/28/22 4/27/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - 663 - - -
ROE (net income / shareholders' equity) - 32.6% 10.7% 1.04% 5.98% 7.99%
ROA (Net income/ Total Assets) - 25.5% 8.54% - 4% -
Assets 1 - 5,100 8,542 - 10,085 -
Book Value Per Share 2 - 17.20 17.00 16.20 17.10 17.80
Cash Flow per Share 2 - 3.860 2.050 0.0900 1.810 2.220
Capex 1 - 103 155 77.1 65.3 69.2
Capex / Sales - 2.23% 4.21% 3.54% 2.52% 2.16%
Announcement Date 4/27/21 2/28/22 4/27/23 4/26/24 - -
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 DR Corporation Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
23.51 CNY
Average target price
31.65 CNY
Spread / Average Target
+34.62%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Jewelry

1st Jan change Capi.
DR CORPORATION LIMITED Stock DR Corporation Limited
-20.28% 1.3B
TITAN COMPANY LIMITED Stock Titan Company Limited
-2.49% 38.16B
CHOW TAI FOOK JEWELLERY GROUP LIMITED Stock Chow Tai Fook Jewellery Group Limited
-6.02% 13.93B
PANDORA A/S Stock Pandora A/S
+17.87% 12.8B
LAO FENG XIANG CO., LTD. Stock Lao Feng Xiang Co., Ltd.
+11.43% 4.19B
CHOW TAI SENG JEWELLERY CO., LTD. Stock Chow Tai Seng Jewellery Co., Ltd.
+6.65% 2.43B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD. Stock China National Gold Group Gold Jewellery Co.,Ltd.
+7.50% 2.46B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD. Stock Beijing Caishikou Department Store Co.,Ltd.
-6.25% 1.5B
RAJESH EXPORTS LIMITED Stock Rajesh Exports Limited
-13.01% 1.13B
BEIJING KINGEE CULTURE DEVELOPMENT CO., LTD. Stock Beijing Kingee Culture Development Co., Ltd.
0.00% 1.05B
Jewelry
  1. Stock Market
  2. Equities
  3. 301177 Stock
  4. Financials DR Corporation Limited