Stock 600814 HANGZHOU JIEBAI GROUP CO., LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hangzhou Jiebai Group Co., Limited

Equities

600814

CNE000000DP8

Department Stores

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
6.62 CNY +3.60% Intraday chart for Hangzhou Jiebai Group Co., Limited +10.15% -4.89%
Apr. 29 Hangzhou Jiebai Group Co., Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 27 Hangzhou Jiebai Group Co., Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,632 3,639 3,997 4,809 5,439 5,118
Enterprise Value (EV) 1 770.3 66.21 -168.9 2,253 2,679 1,644
P/E ratio 24.4 x 15.5 x 15.1 x 13.3 x 22.4 x 19.3 x
Yield 1.28% 1.96% 2.02% 2.92% 1.76% 2.05%
Capitalization / Revenue 0.61 x 0.57 x 2.23 x 2.26 x 2.74 x 2.52 x
EV / Revenue 0.13 x 0.01 x -0.09 x 1.06 x 1.35 x 0.81 x
EV / EBITDA 1.71 x 0.14 x -0.29 x 2.7 x 3.9 x 2.33 x
EV / FCF 0.68 x 0.14 x -0.23 x 2.96 x 4.59 x 1.81 x
FCF Yield 147% 724% -439% 33.8% 21.8% 55.2%
Price to Book 1.53 x 1.42 x 1.45 x 1.53 x 1.66 x 1.47 x
Nbr of stocks (in thousands) 715,027 715,027 715,027 736,477 735,933 735,303
Reference price 2 5.080 5.090 5.590 6.530 7.390 6.960
Announcement Date 3/11/19 4/1/20 3/29/21 3/24/22 3/29/23 3/27/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 5,909 6,400 1,790 2,129 1,988 2,027
EBITDA 1 450.1 467.5 581.7 835.2 687.1 705.4
EBIT 1 386.2 409.6 529.5 786.2 637.7 659.6
Operating Margin 6.54% 6.4% 29.59% 36.92% 32.07% 32.54%
Earnings before Tax (EBT) 1 443.7 649.7 651 816.5 663.6 694.4
Net income 1 149.1 235.3 266.9 350.6 237.6 260.2
Net margin 2.52% 3.68% 14.91% 16.46% 11.95% 12.84%
EPS 2 0.2085 0.3291 0.3700 0.4900 0.3300 0.3600
Free Cash Flow 1 1,136 479.7 741.6 762.2 583.5 906.8
FCF margin 19.23% 7.5% 41.44% 35.8% 29.34% 44.73%
FCF Conversion (EBITDA) 252.39% 102.6% 127.49% 91.26% 84.92% 128.55%
FCF Conversion (Net income) 762.05% 203.87% 277.88% 217.43% 245.61% 348.44%
Dividend per Share 2 0.0650 0.1000 0.1130 0.1910 0.1300 0.1430
Announcement Date 3/11/19 4/1/20 3/29/21 3/24/22 3/29/23 3/27/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 2,862 3,573 4,166 2,557 2,759 3,474
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,136 480 742 762 583 907
ROE (net income / shareholders' equity) 9.34% 13.5% 12.8% 15.2% 10.8% 11.1%
ROA (Net income/ Total Assets) 4.53% 4.57% 5.49% 6.53% 4.6% 4.74%
Assets 1 3,294 5,145 4,865 5,368 5,162 5,489
Book Value Per Share 2 3.330 3.590 3.870 4.260 4.460 4.730
Cash Flow per Share 2 4.020 3.140 4.430 5.680 6.180 6.930
Capex 1 86.8 44.1 53.6 42.5 31.5 39.8
Capex / Sales 1.47% 0.69% 3% 1.99% 1.58% 1.96%
Announcement Date 3/11/19 4/1/20 3/29/21 3/24/22 3/29/23 3/27/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Retail - Department Stores

1st Jan change Capi.
HANGZHOU JIEBAI GROUP CO., LIMITED Stock Hangzhou Jiebai Group Co., Limited
-4.89% 672M
TRENT LIMITED Stock Trent Limited
+48.00% 19.79B
MINISO GROUP HOLDING LIMITED Stock MINISO Group Holding Limited
+17.30% 7.5B
DILLARD'S, INC. Stock Dillard's, Inc.
+8.18% 7B
FALABELLA S.A. Stock Falabella S.A.
+17.73% 6.73B
CANADIAN TIRE CORPORATION, LIMITED Stock Canadian Tire Corporation, Limited
-5.18% 5.62B
ISETAN MITSUKOSHI HOLDINGS LTD. Stock Isetan Mitsukoshi Holdings Ltd.
+45.99% 5.52B
CCOOP GROUP CO., LTD Stock Ccoop Group Co., Ltd
+31.51% 5.08B
PEPKOR HOLDINGS LIMITED Stock Pepkor Holdings Limited
-9.02% 3.6B
HARVEY NORMAN HOLDINGS LIMITED Stock Harvey Norman Holdings Limited
+5.48% 3.58B
Retail - Department Stores
  1. Stock Market
  2. Equities
  3. 600814 Stock
  4. Financials Hangzhou Jiebai Group Co., Limited