Stock 312 SHIRBLE DEPARTMENT STORE HOLDINGS (CHINA) LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shirble Department Store Holdings (China) Limited

Equities

312

KYG810871015

Department Stores

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.034 HKD +3.03% Intraday chart for Shirble Department Store Holdings (China) Limited -2.86% -35.85%
Apr. 10 Shirble Department Store Holdings Limited Announces Re-Designation of Huang Xue Rong from Non-Executive Director to Executive Director CI
Mar. 28 Shirble Department Store Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,174 2,073 3,564 976.3 309 196.1
Enterprise Value (EV) 1 530.4 1,758 4,655 2,081 1,813 1,392
P/E ratio 25.8 x 20.9 x 28.6 x -13 x -0.69 x -0.35 x
Yield 1.01% 0.22% - - - -
Capitalization / Revenue 0.82 x 1.94 x 4.31 x 1.87 x 1.18 x 0.89 x
EV / Revenue 0.37 x 1.64 x 5.63 x 3.99 x 6.94 x 6.28 x
EV / EBITDA 5.72 x 20.7 x 10.7 x 8.46 x 288 x 26.9 x
EV / FCF -0.79 x -3.75 x -22.1 x 4.9 x -4.39 x -21 x
FCF Yield -127% -26.7% -4.53% 20.4% -22.8% -4.76%
Price to Book 0.85 x 1.34 x 1.61 x 0.46 x 0.19 x 0.18 x
Nbr of stocks (in thousands) 2,472,784 2,485,141 2,492,661 2,494,611 2,494,611 2,495,000
Reference price 2 0.4748 0.8342 1.430 0.3914 0.1239 0.0786
Announcement Date 4/18/18 4/12/19 4/24/20 4/19/21 4/27/22 4/28/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,431 1,071 826.3 522 261.3 221.5
EBITDA 1 92.8 84.86 435.2 245.8 6.29 51.83
EBIT 1 37.03 -3.796 419.6 237.8 -0.728 43.8
Operating Margin 2.59% -0.35% 50.78% 45.55% -0.28% 19.77%
Earnings before Tax (EBT) 1 63.57 112.8 268.4 -43.02 -475.3 -669.3
Net income 1 45.61 109.9 136.8 -75.12 -438 -556.1
Net margin 3.19% 10.25% 16.56% -14.39% -167.63% -251.06%
EPS 2 0.0184 0.0400 0.0500 -0.0301 -0.1800 -0.2229
Free Cash Flow 1 -672.7 -469.2 -211 424.7 -413.2 -66.29
FCF margin -47.01% -43.8% -25.53% 81.36% -158.11% -29.93%
FCF Conversion (EBITDA) - - - 172.77% - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.004800 0.001800 - - - -
Announcement Date 4/18/18 4/12/19 4/24/20 4/19/21 4/27/22 4/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - 1,091 1,104 1,504 1,196
Net Cash position 1 644 315 - - - -
Leverage (Debt/EBITDA) - - 2.506 x 4.492 x 239.1 x 23.07 x
Free Cash Flow 1 -673 -469 -211 425 -413 -66.3
ROE (net income / shareholders' equity) 3.33% 7.42% 7.2% -3.45% -23.3% -39.8%
ROA (Net income/ Total Assets) 1.01% -0.1% 7.91% 3.45% -0.01% 0.8%
Assets 1 4,503 -104,820 1,729 -2,180 3,982,209 -69,803
Book Value Per Share 2 0.5600 0.6200 0.8900 0.8400 0.6700 0.4400
Cash Flow per Share 2 0.1500 0.1200 0.0300 0.0400 0.0200 0.0300
Capex 1 695 96.5 96.4 35.5 37.7 6.7
Capex / Sales 48.55% 9.01% 11.67% 6.8% 14.41% 3.03%
Announcement Date 4/18/18 4/12/19 4/24/20 4/19/21 4/27/22 4/28/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Retail - Department Stores

1st Jan change Capi.
SHIRBLE DEPARTMENT STORE HOLDINGS (CHINA) LIMITED Stock Shirble Department Store Holdings (China) Limited
-35.85% 10.84M
TRENT LIMITED Stock Trent Limited
+40.86% 18.35B
MINISO GROUP HOLDING LIMITED Stock MINISO Group Holding Limited
+15.83% 7.32B
DILLARD'S, INC. Stock Dillard's, Inc.
+11.23% 7.29B
FALABELLA S.A. Stock Falabella S.A.
+13.19% 6.59B
ISETAN MITSUKOSHI HOLDINGS LTD. Stock Isetan Mitsukoshi Holdings Ltd.
+45.96% 5.39B
CCOOP GROUP CO., LTD Stock Ccoop Group Co., Ltd
+31.51% 5.08B
MACY'S, INC. Stock Macy's, Inc.
-8.40% 5.07B
HARVEY NORMAN HOLDINGS LIMITED Stock Harvey Norman Holdings Limited
+6.90% 3.65B
PEPKOR HOLDINGS LIMITED Stock Pepkor Holdings Limited
-10.80% 3.41B
Retail - Department Stores
  1. Stock Market
  2. Equities
  3. 312 Stock
  4. Financials Shirble Department Store Holdings (China) Limited