NINGBO PEACEBIRD FASHION CO.,LTD. Financials Ningbo Peacebird Fashion Co.,Ltd.
Equities
603877
CNE100002GV4
Apparel & Accessories Retailers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.91 CNY | +0.20% |
|
+0.40% | -12.70% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,312 | 14,136 | 13,137 | 8,700 | 8,093 | 7,065 | - | - |
| Enterprise Value (EV) 1 | 7,095 | 13,964 | 13,301 | 8,711 | 8,145 | 5,889 | 6,169 | 6,012 |
| P/E ratio | 13.1 x | 19.9 x | 19.4 x | 47.2 x | 19 x | 12.7 x | 10.7 x | 9.7 x |
| Yield | 4.58% | 2.67% | 2.15% | 0.82% | 3.51% | 4.27% | 5.02% | 5.08% |
| Capitalization / Revenue | 0.92 x | 1.56 x | 1.2 x | 1.01 x | 1.04 x | 0.84 x | 0.76 x | 0.69 x |
| EV / Revenue | 0.9 x | 1.54 x | 1.22 x | 1.01 x | 1.05 x | 0.7 x | 0.66 x | 0.59 x |
| EV / EBITDA | 8.98 x | 12.1 x | 12 x | 17 x | 9.78 x | 5.9 x | 5.5 x | 5.01 x |
| EV / FCF | 20.8 x | 18.3 x | 13.7 x | 56.3 x | 7.89 x | 9.11 x | 14.9 x | 8.5 x |
| FCF Yield | 4.82% | 5.47% | 7.3% | 1.77% | 12.7% | 11% | 6.72% | 11.8% |
| Price to Book | 2.08 x | 3.67 x | 3.08 x | 2.15 x | 1.79 x | 1.46 x | 1.35 x | 1.24 x |
| Nbr of stocks (in thousands) | 478,879 | 471,202 | 471,202 | 473,095 | 473,839 | 473,849 | - | - |
| Reference price 2 | 15.27 | 30.00 | 27.88 | 18.39 | 17.08 | 14.91 | 14.91 | 14.91 |
| Announcement Date | 4/20/20 | 3/10/21 | 3/29/22 | 4/17/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,928 | 9,057 | 10,921 | 8,602 | 7,792 | 8,426 | 9,320 | 10,214 |
| EBITDA 1 | 790.2 | 1,151 | 1,104 | 511.8 | 832.8 | 997.2 | 1,121 | 1,201 |
| EBIT 1 | 710.7 | 930.2 | 987.7 | 256.5 | 590.9 | 758.6 | 893.9 | 982.1 |
| Operating Margin | 8.97% | 10.27% | 9.04% | 2.98% | 7.58% | 9% | 9.59% | 9.61% |
| Earnings before Tax (EBT) 1 | 708.8 | 910.6 | 949.3 | 261.6 | 580.8 | 748.4 | 884.2 | 971.4 |
| Net income 1 | 551.5 | 710.9 | 677.3 | 184.7 | 421.9 | 555.8 | 661.1 | 729.6 |
| Net margin | 6.96% | 7.85% | 6.2% | 2.15% | 5.41% | 6.6% | 7.09% | 7.14% |
| EPS 2 | 1.170 | 1.510 | 1.440 | 0.3900 | 0.9000 | 1.173 | 1.395 | 1.538 |
| Free Cash Flow 1 | 341.9 | 763.6 | 971.4 | 154.6 | 1,032 | 646.5 | 414.5 | 707 |
| FCF margin | 4.31% | 8.43% | 8.9% | 1.8% | 13.25% | 7.67% | 4.45% | 6.92% |
| FCF Conversion (EBITDA) | 43.27% | 66.35% | 88% | 30.2% | 123.94% | 64.83% | 36.98% | 58.87% |
| FCF Conversion (Net income) | 61.99% | 107.41% | 143.44% | 83.69% | 244.62% | 116.32% | 62.7% | 96.91% |
| Dividend per Share 2 | 0.7000 | 0.8000 | 0.6000 | 0.1500 | 0.6000 | 0.6369 | 0.7490 | 0.7573 |
| Announcement Date | 4/20/20 | 3/10/21 | 3/29/22 | 4/17/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2022 Q1 | 2022 S1 | 2022 Q3 | 2023 S1 | 2023 S2 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,217 | - | - | 2,027 | 3,601 | 4,191 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income 1 | 120.7 | 190.2 | 133.3 | 19.23 | 250.8 | 171.2 |
| Net margin | 3.75% | - | - | 0.95% | 6.96% | 4.08% |
| EPS | - | - | 0.2800 | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/30/21 | 4/28/22 | 8/30/22 | 10/27/22 | 8/21/23 | 3/11/24 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 164 | 10.7 | 51.8 | - | - | - |
| Net Cash position 1 | 217 | 172 | - | - | - | 1,177 | 896 | 1,054 |
| Leverage (Debt/EBITDA) | - | - | 0.1482 x | 0.021 x | 0.0622 x | - | - | - |
| Free Cash Flow 1 | 342 | 764 | 971 | 155 | 1,032 | 647 | 415 | 707 |
| ROE (net income / shareholders' equity) | 16.2% | 19.2% | 16.9% | 4.42% | 9.74% | 11.6% | 12.7% | 12.9% |
| ROA (Net income/ Total Assets) | - | 9.16% | 7.23% | 1.97% | 5.07% | 6.4% | 7.24% | 7.49% |
| Assets 1 | - | 7,758 | 9,368 | 9,373 | 8,320 | 8,682 | 9,130 | 9,734 |
| Book Value Per Share 2 | 7.340 | 8.170 | 9.060 | 8.560 | 9.540 | 10.20 | 11.00 | 12.00 |
| Cash Flow per Share 2 | 1.810 | 2.420 | 2.730 | 0.8400 | 2.690 | 1.920 | 1.850 | 1.980 |
| Capex 1 | 527 | 391 | 329 | 244 | 244 | 318 | 303 | 228 |
| Capex / Sales | 6.64% | 4.31% | 3.01% | 2.84% | 3.13% | 3.78% | 3.25% | 2.23% |
| Announcement Date | 4/20/20 | 3/10/21 | 3/29/22 | 4/17/23 | 3/11/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
14.91
CNY
Average target price
19.44
CNY
Spread / Average Target
+30.38%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.70% | 975M | |
| +14.99% | 151B | |
| +18.29% | 80.65B | |
| -3.45% | 44.8B | |
| -15.30% | 44.23B | |
| +1.89% | 26.43B | |
| -5.29% | 11.76B | |
| +8.80% | 9.19B | |
| +2.10% | 7.97B | |
| -3.95% | 7.13B |
- Stock Market
- Equities
- 603877 Stock
- Financials Ningbo Peacebird Fashion Co.,Ltd.
