BIEM.L.FDLKK GARMENT CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.79 CNY | +1.31% |
|
+7.07% | +0.28% |
| Apr. 26 | BIEM.L.FDLKK Garment Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Jan. 29 | BIEM.L.FDLKK Garment Co.,Ltd. Announces Board Appointments | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,006 | 8,511 | 13,998 | 14,616 | 18,091 | 18,143 | - | - |
| Enterprise Value (EV) 1 | 8,006 | 8,511 | 13,998 | 14,616 | 18,091 | 18,143 | 18,143 | 18,143 |
| P/E ratio | 19.7 x | 18 x | 22.1 x | 20 x | 19.8 x | 15.7 x | 13 x | 10.9 x |
| Yield | 1.93% | - | 1.18% | 1.17% | 3.15% | 2.14% | 2.92% | 2.99% |
| Capitalization / Revenue | 4.39 x | 4.39 x | 5.15 x | 5.07 x | 5.12 x | 4.29 x | 3.61 x | 3.19 x |
| EV / Revenue | 4.39 x | 4.39 x | 5.15 x | 5.07 x | 5.12 x | 4.29 x | 3.61 x | 3.19 x |
| EV / EBITDA | 15 x | 13 x | 16.6 x | 15.1 x | 14.9 x | 10.8 x | 9.24 x | 8.3 x |
| EV / FCF | - | - | 20.5 x | 33 x | 35.3 x | 16.3 x | 15.1 x | 12.4 x |
| FCF Yield | - | - | 4.87% | 3.03% | 2.83% | 6.12% | 6.64% | 8.04% |
| Price to Book | 4.09 x | 3.74 x | 4.35 x | 3.54 x | 3.69 x | 3.22 x | 2.73 x | 2.32 x |
| Nbr of stocks (in thousands) | 524,070 | 524,070 | 550,035 | 570,707 | 570,707 | 570,707 | - | - |
| Reference price 2 | 15.28 | 16.24 | 25.45 | 25.61 | 31.70 | 31.79 | 31.79 | 31.79 |
| Announcement Date | 2/25/20 | 3/26/21 | 4/15/22 | 4/27/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,826 | 1,938 | 2,720 | 2,885 | 3,536 | 4,227 | 5,020 | 5,685 |
| EBITDA 1 | 535.5 | 652.7 | 843.4 | 968.2 | 1,216 | 1,679 | 1,963 | 2,187 |
| EBIT 1 | 472.7 | 559.2 | 737.8 | 855.3 | 1,063 | 1,353 | 1,630 | 1,943 |
| Operating Margin | 25.89% | 28.86% | 27.12% | 29.65% | 30.05% | 32.02% | 32.46% | 34.18% |
| Earnings before Tax (EBT) 1 | 471.5 | 562.3 | 732.7 | 855.6 | 1,059 | 1,348 | 1,630 | 1,942 |
| Net income 1 | 406.6 | 479.4 | 624.5 | 727.6 | 910.8 | 1,155 | 1,390 | 1,662 |
| Net margin | 22.27% | 24.74% | 22.96% | 25.22% | 25.76% | 27.32% | 27.69% | 29.23% |
| EPS 2 | 0.7765 | 0.9000 | 1.150 | 1.280 | 1.600 | 2.022 | 2.436 | 2.910 |
| Free Cash Flow 1 | - | - | 682.1 | 443.2 | 512.4 | 1,110 | 1,204 | 1,458 |
| FCF margin | - | - | 25.08% | 15.36% | 14.49% | 26.26% | 23.98% | 25.65% |
| FCF Conversion (EBITDA) | - | - | 80.87% | 45.77% | 42.12% | 66.11% | 61.35% | 66.67% |
| FCF Conversion (Net income) | - | - | 109.21% | 60.91% | 56.26% | 96.13% | 86.6% | 87.73% |
| Dividend per Share 2 | 0.2941 | - | 0.3000 | 0.3000 | 1.000 | 0.6800 | 0.9275 | 0.9500 |
| Announcement Date | 2/25/20 | 3/26/21 | 4/15/22 | 4/27/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2023 S1 |
|---|---|---|
| Net sales | - | 1,684 |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | 82.13 | 415.8 |
| Net margin | - | 24.7% |
| EPS 2 | 0.1400 | - |
| Dividend per Share | - | - |
| Announcement Date | 8/29/22 | 8/29/23 |
1CNY in Million2CNY
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 | - | - | 682 | 443 | 512 | 1,110 | 1,204 | 1,458 |
| ROE (net income / shareholders' equity) | 22.9% | 22.8% | 21.7% | 19.4% | 20.3% | 20.6% | 20.8% | 21.3% |
| ROA (Net income/ Total Assets) | 17.5% | 15.6% | 14.5% | - | - | 16% | 17% | 17.3% |
| Assets 1 | 2,322 | 3,080 | 4,307 | - | - | 7,213 | 8,169 | 9,598 |
| Book Value Per Share 2 | 3.730 | 4.340 | 5.850 | 7.240 | 8.580 | 9.890 | 11.60 | 13.70 |
| Cash Flow per Share 2 | 0.6400 | 1.220 | 1.630 | 1.650 | 2.270 | 2.550 | 3.110 | 2.240 |
| Capex 1 | 226 | 95 | 215 | 499 | 784 | 393 | 359 | 200 |
| Capex / Sales | 12.4% | 4.9% | 7.92% | 17.3% | 22.16% | 9.29% | 7.15% | 3.52% |
| Announcement Date | 2/25/20 | 3/26/21 | 4/15/22 | 4/27/23 | 4/26/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
31.79
CNY
Average target price
41.08
CNY
Spread / Average Target
+29.21%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +0.28% | 2.48B | |
| +17.76% | 32.75B | |
| -20.78% | 2.35B | |
| -7.39% | 1.76B | |
| -19.30% | 1.27B | |
| +10.51% | 770M | |
| +1.07% | 155M | |
| -6.38% | 125M | |
| -4.42% | 51.93M |
- Stock Market
- Equities
- 002832 Stock
- Financials BIEM.L.FDLKK Garment Co.,Ltd.
