Valuation Shenzhen Ellassay Fashion Co.,Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-09-29			5-day change	1st Jan Change
8.810 ^CNY	-0.68%		+0.92%	+3.40%

08-27	Shenzhen Ellassay Fashion Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-29	Shenzhen Ellassay Fashion Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,385	3,311	3,335	2,542	3,099	3,204	-	-
Change	-	-38.51%	0.73%	-23.77%	21.89%	3.4%	-	-
Enterprise Value (EV)	5,385	3,311	3,335	2,542	3,099	3,204	3,204	3,204
Change	-	-38.51%	0.73%	-23.77%	21.89%	3.4%	0%	0%
P/E	16.8x	152x	31.6x	-8.22x	18.9x	15.1x	13x	13x
PBR	1.9x	1.22x	1.17x	1.03x	1.21x	1.16x	1.08x	1.01x
PEG	-	-1.6x	0x	0x	-0x	0.5x	0.8x	-
Capitalization / Revenue	2.28x	1.38x	1.14x	0.84x	1.08x	1.09x	1.03x	0.97x
EV / Revenue	0x	0x	0x	0x	0x	1.09x	1.03x	0.97x
EV / EBITDA	0x	0x	0x	0x	0x	5.7x	5.58x	-
EV / EBIT	0x	0x	0x	-0x	0x	8.41x	7.22x	7.17x
EV / FCF	0x	0x	0x	-	-	82.2x	16.9x	15.2x
FCF Yield	3.12%	5.88%	11.5%	-	-	1.22%	5.93%	6.58%
Dividend per Share ²	0.25	0.17	0.24	0.05	0.182	0.13	0.155	0.08
Rate of return	1.71%	1.87%	2.62%	0.72%	2.14%	1.48%	1.76%	0.91%
EPS ²	0.87	0.06	0.29	-0.85	0.45	0.585	0.68	0.68
Distribution rate	28.7%	283%	82.8%	-5.88%	40.4%	22.2%	22.8%	11.8%
Net sales ¹	2,363	2,395	2,915	3,036	2,857	2,950	3,108	3,288
EBITDA ¹	465.7	207.7	572.4	170.5	580.6	562	574	-
EBIT ¹	343.1	81.32	222.2	-237.9	314.1	381	444	447
Net income ¹	303.9	20.45	105.6	-309.5	164.9	213.6	248.6	250.8
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.590	9.100	9.170	6.990	8.520	8.810	8.810	8.810
Nbr of stocks (in thousands)	369,093	363,865	363,733	363,733	363,733	363,733	-	-
Announcement Date	4/29/22	4/27/23	4/29/24	4/28/25	4/24/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHENZHEN ELLASSAY FASHION CO.,LTD.	15.06x	-	-	1.48%	478M
LVMH	17.75x	2.68x	8.86x	3.31%	220B
RALPH LAUREN CORPORATION	19.25x	2.53x	12.83x	1.08%	21.21B
MONCLER S.P.A.	18.84x	3.6x	8.88x	3.1%	13.72B
LULULEMON ATHLETICA INC.	10.06x	0.86x	4.42x	-.--%	10.72B
GILDAN ACTIVEWEAR INC.	15.7x	1.89x	7.42x	2.38%	7.92B
LEVI STRAUSS & CO.	12.8x	1.31x	8.57x	3.02%	7.6B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	9.31x	1.22x	5.31x	8.42%	5.94B
V.F. CORPORATION	13.25x	0.88x	8.37x	2.5%	5.7B
Average	14.67x	1.87x	8.08x	2.81%	32.64B
Weighted average by Cap.	17.18x	2.52x	8.86x	3.07%