Stock 600612 LAO FENG XIANG CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Lao Feng Xiang Co., Ltd.

Equities

600612

CNE000000537

Apparel & Accessories

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
77.23 CNY -0.30% Intraday chart for Lao Feng Xiang Co., Ltd. -0.85% +11.93%
Apr. 29 Lao Feng Xiang Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 04 Lao Feng Xiang Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,790 18,272 19,001 17,728 26,922 30,437 - -
Enterprise Value (EV) 1 23,571 20,801 21,144 20,556 24,471 28,580 27,737 30,437
P/E ratio 17.7 x 15 x 12.8 x 13.2 x 16.3 x 15.6 x 14 x 11.9 x
Yield 2.42% 2.76% 3.16% 3.41% 2.83% 3.56% 3.03% 4.81%
Capitalization / Revenue 0.4 x 0.35 x 0.32 x 0.28 x 0.38 x 0.38 x 0.34 x 0.31 x
EV / Revenue 0.47 x 0.4 x 0.36 x 0.33 x 0.34 x 0.36 x 0.31 x 0.31 x
EV / EBITDA 9.28 x 7.26 x 6.41 x 6.65 x 6.04 x 5.69 x 5.24 x 4.71 x
EV / FCF -18.4 x 8.09 x 10.2 x 23.1 x 3.46 x 8.61 x 13.9 x 7.4 x
FCF Yield -5.43% 12.4% 9.79% 4.33% 28.9% 11.6% 7.2% 13.5%
Price to Book 3.55 x 2.98 x 2.61 x 2.21 x 3.12 x 3.09 x 2.73 x 2.42 x
Nbr of stocks (in thousands) 523,118 523,118 523,118 523,118 523,118 523,118 - -
Reference price 2 47.61 45.33 45.85 42.80 69.00 77.23 77.23 77.23
Announcement Date 3/16/20 3/3/21 3/2/22 3/2/23 3/4/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 49,629 51,722 58,691 63,010 71,436 79,555 90,259 99,080
EBITDA 1 2,539 2,865 3,300 3,092 4,052 5,019 5,297 6,459
EBIT 1 2,462 2,797 3,232 3,017 3,968 4,627 5,144 6,020
Operating Margin 4.96% 5.41% 5.51% 4.79% 5.55% 5.82% 5.7% 6.08%
Earnings before Tax (EBT) 1 2,493 2,794 3,242 3,028 3,979 4,635 5,128 6,027
Net income 1 1,408 1,586 1,876 1,700 2,214 2,591 2,888 3,387
Net margin 2.84% 3.07% 3.2% 2.7% 3.1% 3.26% 3.2% 3.42%
EPS 2 2.692 3.032 3.587 3.250 4.233 4.952 5.519 6.472
Free Cash Flow 1 -1,281 2,573 2,070 890.6 7,063 3,318 1,997 4,114
FCF margin -2.58% 4.97% 3.53% 1.41% 9.89% 4.17% 2.21% 4.15%
FCF Conversion (EBITDA) - 89.78% 62.74% 28.8% 174.32% 66.11% 37.7% 63.7%
FCF Conversion (Net income) - 162.21% 110.34% 52.38% 318.96% 128.03% 69.16% 121.48%
Dividend per Share 2 1.150 1.250 1.450 1.460 1.950 2.750 2.339 3.715
Announcement Date 3/16/20 3/3/21 3/2/22 3/2/23 3/4/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2022 Q1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 28,105 - - - - - 40,344 - 9,370 25,630 18,700 26,800 13,800
EBITDA - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 739.1 - - - - - 1,273 - - - - - -
Net margin 2.63% - - - - - 3.16% - - - - - -
EPS 2 - 0.7772 0.8901 0.6600 1.369 1.060 - 1.330 0.4700 1.533 1.150 1.420 0.5100
Dividend per Share - - - - - - - - - - - - -
Announcement Date 8/27/19 4/28/22 10/27/22 3/2/23 4/27/23 8/27/23 8/27/23 10/26/23 3/4/24 4/30/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,782 2,529 2,144 2,828 - - - -
Net Cash position 1 - - - - 2,450 1,858 2,701 -
Leverage (Debt/EBITDA) 1.49 x 0.8825 x 0.6496 x 0.9146 x - - - -
Free Cash Flow 1 -1,281 2,573 2,070 891 7,063 3,318 1,997 4,114
ROE (net income / shareholders' equity) 21.2% 21% 21.7% 17.4% 20.5% 20.2% 20.5% 20.6%
ROA (Net income/ Total Assets) 8.62% 8.63% 8.97% 7.04% - 9.85% 8.7% 10.3%
Assets 1 16,336 18,372 20,919 24,140 - 26,310 33,195 32,785
Book Value Per Share 2 13.40 15.20 17.60 19.40 22.10 25.00 28.30 31.90
Cash Flow per Share 2 -2.400 4.490 3.800 1.840 13.80 -4.270 7.380 8.060
Capex 1 26.7 36.5 55.2 73.5 149 110 73.2 117
Capex / Sales 0.05% 0.07% 0.09% 0.12% 0.21% 0.14% 0.08% 0.12%
Announcement Date 3/16/20 3/3/21 3/2/22 3/2/23 3/4/24 - - -
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

Ratings for Lao Feng Xiang Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
77.23 CNY
Average target price
77.9 CNY
Spread / Average Target
+0.87%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Jewelry

1st Jan change Capi.
LAO FENG XIANG CO., LTD. Stock Lao Feng Xiang Co., Ltd.
+11.93% 4.2B
COMPAGNIE FINANCIERE RICHEMONT Stock COMPAGNIE FINANCIERE RICHEMONT
+13.87% 82.52B
CHOW TAI FOOK JEWELLERY GROUP LIMITED Stock Chow Tai Fook Jewellery Group Limited
-5.16% 13.8B
PANDORA A/S Stock Pandora A/S
+19.96% 13.38B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD. Stock China National Gold Group Gold Jewellery Co.,Ltd.
+13.27% 2.59B
CHOW TAI SENG JEWELLERY CO., LTD. Stock Chow Tai Seng Jewellery Co., Ltd.
+5.20% 2.39B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD. Stock Beijing Caishikou Department Store Co.,Ltd.
+0.34% 1.61B
DR CORPORATION LIMITED Stock DR Corporation Limited
-17.67% 1.34B
RAJESH EXPORTS LIMITED Stock Rajesh Exports Limited
-15.54% 1.11B
VIVARA PARTICIPAÇÕES S.A. Stock Vivara Participações S.A.
-33.43% 1.04B
Jewelry
  1. Stock Market
  2. Equities
  3. 600612 Stock
  4. Financials Lao Feng Xiang Co., Ltd.