Financials Dazzle Fashion Co., Ltd

Equities

603587

CNE100003FG5

Apparel & Accessories

End-of-day quote Shanghai S.E. Other stock markets 18:00:00 2024-04-29 EDT			5-day change	1st Jan Change
12.7 ^CNY	+0.55%		-4.22%	-3.13%

04-25	Dazzle Fashion Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-25	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	2026
Capitalization ¹	10,177	9,171	9,122	7,264	6,162	5,970	-	-
Enterprise Value (EV) ¹	10,177	9,171	9,122	7,264	6,162	5,970	5,970	5,970
P/E ratio	16.3 x	14.6 x	13.3 x	19 x	12.6 x	11.7 x	9.27 x	-
Yield	3.94%	-	5.22%	4.6%	6.1%	7.93%	7.01%	7.95%
Capitalization / Revenue	4.28 x	3.58 x	3.15 x	3.03 x	2.33 x	2.1 x	1.85 x	1.79 x
EV / Revenue	4.28 x	3.58 x	3.15 x	3.03 x	2.33 x	2.1 x	1.85 x	1.79 x
EV / EBITDA	-	10.5 x	9.98 x	14.3 x	8.28 x	6.67 x	6.73 x	-
EV / FCF	-	-	11 x	15.5 x	9.42 x	10.4 x	8.99 x	-
FCF Yield	-	-	9.13%	6.43%	10.6%	9.62%	11.1%	-
Price to Book	3.08 x	2.67 x	2.45 x	2.03 x	1.67 x	1.56 x	1.45 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	12.70	12.70	12.70
Announcement Date	20-04-07	21-04-27	22-04-27	23-04-27	24-04-25	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	2,378	2,564	2,898	2,400	2,649	2,847	3,227	3,335
EBITDA ¹	-	873.1	914.4	509	744.1	895.1	887.4	-
EBIT ¹	801.7	797.1	871	433.3	668.6	705	836.9	848
Operating Margin	33.71%	31.09%	30.06%	18.05%	25.24%	24.76%	25.93%	25.43%
Earnings before Tax (EBT) ¹	847.5	850.7	910.4	498.4	666	699	875.8	842
Net income ¹	624.4	629.9	689.5	384.5	493.6	518	655.5	624
Net margin	26.25%	24.56%	23.79%	16.02%	18.64%	18.19%	20.31%	18.71%
EPS ²	1.300	1.310	1.440	0.8000	1.040	1.090	1.370	-
Free Cash Flow ¹	-	-	833	467.2	654.2	574	664	-
FCF margin	-	-	28.75%	19.47%	24.7%	20.16%	20.58%	-
FCF Conversion (EBITDA)	-	-	91.1%	91.8%	87.92%	64.13%	74.83%	-
FCF Conversion (Net income)	-	-	120.82%	121.51%	132.53%	110.81%	101.3%	-
Dividend per Share ²	0.8333	-	1.000	0.7000	0.8000	1.007	0.8900	1.010
Announcement Date	20-04-07	21-04-27	22-04-27	23-04-27	24-04-25	-	-	-

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	23-08-25

¹CNY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
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%	13.4%	15.8%	14.7%
ROA (Net income/ Total Assets)	16.7%	15.7%	15.7%	8.5%	-	10.8%	11.3%	11.7%
Assets ¹	3,747	4,012	4,395	4,526	-	4,814	5,816	5,315
Book Value Per Share ²	6.880	7.150	7.810	7.500	7.850	8.130	8.740	-
Cash Flow per Share ²	1.510	1.500	1.820	1.030	1.470	1.090	1.280	-
Capex ¹	208	54	40.8	29.1	48.8	51	35	30
Capex / Sales	8.75%	2.1%	1.41%	1.21%	1.84%	1.79%	1.08%	0.9%
Announcement Date	20-04-07	21-04-27	22-04-27	23-04-27	24-04-25	-	-	-

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

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

12.7 CNY

Average target price

17.13 CNY

Spread / Average Target

+34.88%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Apparel & Accessories

	1st Jan change	Capi.
DAZZLE FASHION CO., LTD	-3.13%	825M
CHRISTIAN DIOR SE	+2.76%	141B
LULULEMON ATHLETICA INC.	-31.58%	44.62B
MONCLER S.P.A.	+15.12%	18.51B
RALPH LAUREN CORPORATION	+14.02%	10.46B
LEVI STRAUSS & CO.	+31.68%	8.42B
LI NING COMPANY LIMITED	+3.59%	6.75B
PVH CORP.	-9.23%	6.33B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	+29.91%	6.31B
GILDAN ACTIVEWEAR INC.	+4.82%	5.83B

Other Apparel & Accessories