Valuation Topsports International Holdings Limited OTC Markets

Stocks

Market Closed - OTC Markets 10:16:17 2026-10-02 EDT			5-day change	1st Jan Change
0.1400 ^USD	+7.69%		+7.69%	-63.16%

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	5,457	-	-
Change	-	-7.35%	-19.27%	-35.41%	-12.5%	-68.13%	-	-
Enterprise Value (EV) ¹	39,272	35,581	28,199	19,111	17,016	3,755	2,874	2,663
Change	-	-9.4%	-20.75%	-32.23%	-10.96%	-77.93%	-23.46%	-7.34%
P/E	16.6x	20.4x	13.7x	15.2x	13.5x	5.25x	6.95x	6.16x
PBR	3.83x	3.82x	3.08x	2.16x	1.99x	0.64x	0.65x	0.65x
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	0.24x	0.28x	0.27x
EV / Revenue	1.23x	1.31x	0.97x	0.71x	0.66x	0.16x	0.15x	0.13x
EV / EBITDA	6.59x	7.66x	6.33x	6.26x	6.04x	1.49x	1.31x	1.14x
EV / EBIT	11.4x	14.6x	10.1x	12x	11.2x	2.92x	2.77x	2.23x
EV / FCF	7.9x	8.91x	10.3x	5.09x	6.96x	1.89x	1.94x	4.76x
FCF Yield	12.7%	11.2%	9.69%	19.6%	14.4%	52.8%	51.4%	21%
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%	20.9%	17.1%	18.9%
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	0.8799	0.8799	0.8799
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INDITEX	24.86x	3.78x	13.46x	3.59%	189B
FAST RETAILING CO., LTD.	45.33x	5.58x	22.97x	0.83%	147B
ROSS STORES, INC.	25.55x	2.64x	16.82x	0.8%	71.62B
KERING	42.34x	2.41x	9.24x	1.6%	29.49B
HENNES & MAURITZ AB	20.17x	1.39x	7.87x	4.58%	25.65B
TAPESTRY, INC.	14.75x	2.86x	11.01x	1.6%	23.17B
NEXT PLC	17.87x	2.5x	11.25x	2.09%	22.13B
BURLINGTON STORES, INC.	24.07x	1.43x	12.17x	-.--%	17.36B
LPP SA	15.91x	2.03x	8.16x	3.77%	12.11B
Average	25.65x	2.74x	12.55x	2.09%	59.68B
Weighted average by Cap.	30.33x	3.72x	15.65x	2.14%