Valuation Topsports International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:21 2026-10-27 EDT			5-day change	1st Jan Change
0.9650 ^HKD	-2.03%		-7.21%	-66.84%

07-24	Topsports International Holdings Limited Approves Special Dividend for the Year Ended 28 February 2026, Payable on or About 20 August 2026	CI
07-24	UBS Downgrades Topsports International Holdings to Neutral from Buy; Price Target is HK$1.37	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	40,506	37,529	30,298	19,569	17,124	5,195	-	-
Change	-	-7.35%	-19.27%	-35.41%	-12.5%	-69.66%	-	-
Enterprise Value (EV) ¹	39,272	35,581	28,199	19,111	17,016	3,493	2,612	2,401
Change	-	-9.4%	-20.75%	-32.23%	-10.96%	-79.47%	-25.22%	-8.07%
P/E	16.6x	20.4x	13.7x	15.2x	13.5x	4.99x	6.62x	5.87x
PBR	3.83x	3.82x	3.08x	2.16x	1.99x	0.61x	0.62x	0.62x
PEG	-	-0.8x	0.7x	-0.4x	-9.03x	-0.3x	-0.3x	0.5x
Capitalization / Revenue	1.27x	1.39x	1.05x	0.72x	0.67x	0.23x	0.26x	0.25x
EV / Revenue	1.23x	1.31x	0.97x	0.71x	0.66x	0.15x	0.13x	0.12x
EV / EBITDA	6.59x	7.66x	6.33x	6.26x	6.04x	1.39x	1.19x	1.02x
EV / EBIT	11.4x	14.6x	10.1x	12x	11.2x	2.71x	2.51x	2.01x
EV / FCF	7.9x	8.91x	10.3x	5.09x	6.96x	1.76x	1.77x	4.3x
FCF Yield	12.7%	11.2%	9.69%	19.6%	14.4%	56.8%	56.6%	23.3%
Dividend per Share ²	0.2	0.18	0.21	0.16	0.16	0.1841	0.1508	0.1663
Rate of return	3.06%	2.97%	4.3%	5.07%	5.79%	22%	18%	19.9%
EPS ²	0.3945	0.2962	0.3569	0.2074	0.2043	0.1677	0.1265	0.1428
Distribution rate	50.7%	60.8%	58.8%	77.1%	78.3%	110%	119%	116%
Net sales ¹	31,876	27,073	28,933	27,013	25,740	22,855	19,776	20,503
EBITDA ¹	5,958	4,647	4,458	3,053	2,816	2,517	2,195	2,346
EBIT ¹	3,430	2,431	2,786	1,593	1,522	1,288	1,039	1,194
Net income ¹	2,446	1,837	2,213	1,286	1,267	1,068	882.9	1,039
Net Debt ¹	-1,234	-1,948	-2,100	-457.4	-107.5	-1,702	-2,583	-2,794
Reference price ²	6.5320	6.0519	4.8858	3.1556	2.7613	0.8377	0.8377	0.8377
Nbr of stocks (in thousands)	6,201,222	6,201,222	6,201,222	6,201,222	6,201,222	6,201,222	-	-
Announcement Date	5/30/22	5/23/23	5/22/24	5/21/25	5/27/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOPSPORTS INTERNATIONAL HOLDINGS LIMITED	4.99x	0.15x	1.39x	21.97%	779M
INDITEX	26.46x	4.03x	14.34x	3.37%	199B
FAST RETAILING CO., LTD.	44.36x	5.46x	22.45x	0.85%	144B
ROSS STORES, INC.	26.66x	2.76x	17.63x	0.76%	74.79B
HENNES & MAURITZ AB	22.29x	1.52x	8.57x	4.13%	28.48B
KERING	38.33x	2.13x	8.22x	1.88%	24.62B
NEXT PLC	18.52x	2.58x	11.66x	1.99%	23.07B
TAPESTRY, INC.	13.99x	2.73x	10.51x	1.68%	22.01B
BURLINGTON STORES, INC.	21.01x	1.26x	10.72x	-.--%	15.15B
LPP SA	16.93x	2.15x	8.59x	3.34%	12.73B
Average	23.35x	2.48x	11.41x	4%	54.51B
Weighted average by Cap.	30.29x	3.77x	15.84x	2.12%