Stock 2232 CRYSTAL INTERNATIONAL GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crystal International Group Limited

Equities

2232

KYG2701R1011

Apparel & Accessories

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:05 2024-05-31 am EDT 		5-day change 1st Jan Change
4.49 HKD +2.28% Intraday chart for Crystal International Group Limited +7.42% +54.83%
Mar. 22 Crystal International Posts Lower 2023 Profit MT
Mar. 21 Crystal International Group Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 05 July 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,176 875.8 958.8 887.7 1,059 1,639 - -
Enterprise Value (EV) 1 1,186 670.8 725.1 887.7 516.1 1,137 1,041 899.5
P/E ratio 7.73 x 8.1 x 5.88 x 5.14 x 6.48 x 8.6 x 7.67 x 6.88 x
Yield 3.91% 3.69% 5.23% - 6.2% 4.82% 6.03% 6.95%
Capitalization / Revenue 0.48 x 0.44 x 0.41 x 0.36 x 0.49 x 0.66 x 0.6 x 0.54 x
EV / Revenue 0.49 x 0.34 x 0.31 x 0.36 x 0.24 x 0.46 x 0.38 x 0.3 x
EV / EBITDA 4.14 x 2.79 x 2.62 x 2.81 x 1.77 x 3.63 x 2.99 x 2.36 x
EV / FCF 5.84 x 2.52 x 5.83 x - - 8.3 x 4.96 x 3.38 x
FCF Yield 17.1% 39.6% 17.2% - - 12.1% 20.2% 29.6%
Price to Book 1.08 x 0.75 x 0.74 x - - 1.07 x 0.99 x 0.91 x
Nbr of stocks (in thousands) 2,852,822 2,852,822 2,852,822 2,852,822 2,852,822 2,852,822 - -
Reference price 2 0.4121 0.3070 0.3361 0.3112 0.3714 0.5744 0.5744 0.5744
Announcement Date 3/19/20 3/18/21 3/16/22 3/23/23 3/21/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,428 1,985 2,341 2,491 2,177 2,471 2,731 3,019
EBITDA 1 286.7 240.6 276.6 315.7 291.9 313.3 348.1 380.7
EBIT 1 189.1 143.6 183.7 223.1 207.5 223.4 251.1 282.1
Operating Margin 7.79% 7.23% 7.85% 8.96% 9.53% 9.04% 9.19% 9.34%
Earnings before Tax (EBT) 1 174.3 123.1 191.8 212.7 195.1 227.9 255.5 285.6
Net income 1 151.9 108.1 163.1 172.7 163.5 189.4 209.9 231
Net margin 6.26% 5.44% 6.97% 6.93% 7.51% 7.66% 7.69% 7.65%
EPS 2 0.0533 0.0379 0.0572 0.0605 0.0573 0.0668 0.0749 0.0834
Free Cash Flow 1 203.2 265.9 124.5 - - 137 210 266
FCF margin 8.37% 13.39% 5.32% - - 5.54% 7.69% 8.81%
FCF Conversion (EBITDA) 70.88% 110.51% 44.99% - - 43.72% 60.32% 69.87%
FCF Conversion (Net income) 133.75% 245.99% 76.31% - - 72.35% 100.06% 115.13%
Dividend per Share 2 0.0161 0.0113 0.0176 - 0.0230 0.0277 0.0346 0.0399
Announcement Date 3/19/20 3/18/21 3/16/22 3/23/23 3/21/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2023 S1 2023 S2
Net sales 1 1,284 - 1,168
EBITDA 1 161.1 - 151.3
EBIT 1 110.8 - 110.3
Operating Margin 8.63% - 9.45%
Earnings before Tax (EBT) 1 104.1 - 104.8
Net income 1 91.84 73,642 89.84
Net margin 7.15% - 7.69%
EPS - 0.0258 -
Dividend per Share - - -
Announcement Date 3/19/20 8/23/23 3/21/24
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10.6 - - - - - - -
Net Cash position 1 - 205 234 - 543 502 597 739
Leverage (Debt/EBITDA) 0.037 x - - - - - - -
Free Cash Flow 1 203 266 124 - - 137 210 266
ROE (net income / shareholders' equity) 14.6% 10.6% 13.3% - 11.8% 12.8% 13.5% 14.1%
ROA (Net income/ Total Assets) 8.31% - - - 8.45% 9.54% 9.93% 10.1%
Assets 1 1,828 - - - 1,935 1,985 2,115 2,285
Book Value Per Share 2 0.3800 0.4100 0.4500 - - 0.5300 0.5800 0.6300
Cash Flow per Share 2 0.1100 0.1100 0.0700 - - 0.0800 0.0900 0.1000
Capex 1 110 58 65.4 - - 137 131 142
Capex / Sales 4.54% 2.92% 2.79% - - 5.56% 4.8% 4.69%
Announcement Date 3/19/20 3/18/21 3/16/22 3/23/23 3/21/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Crystal International Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
0.5742 USD
Average target price
0.5818 USD
Spread / Average Target
+1.34%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Apparel & Accessories

1st Jan change Capi.
CRYSTAL INTERNATIONAL GROUP LIMITED Stock Crystal International Group Limited
+54.83% 1.6B
LVMH Stock LVMH
+0.18% 396B
CHRISTIAN DIOR SE Stock Christian Dior SE
-0.78% 137B
LULULEMON ATHLETICA INC. Stock lululemon athletica Inc.
-38.99% 38.14B
MONCLER S.P.A. Stock Moncler S.p.A.
+9.95% 17.93B
RALPH LAUREN CORPORATION Stock Ralph Lauren Corporation
+29.60% 11.59B
LEVI STRAUSS & CO. Stock Levi Strauss & Co.
+45.16% 9.35B
LI NING COMPANY LIMITED Stock Li Ning Company Limited
-2.63% 6.71B
PVH CORP. Stock PVH Corp.
-1.73% 6.51B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED Stock Bosideng International Holdings Limited
+28.77% 6.48B
Other Apparel & Accessories
  1. Stock Market
  2. Equities
  3. 2232 Stock
  4. Financials Crystal International Group Limited