Valuation Bosideng International Holdings Limited

Stocks

Delayed Hong Kong S.E. 06:18:27 30/10/2026 +04			5-day change	1st Jan Change
4.180 ^HKD	+2.45%		-1.65%	-6.39%

09-21	Bosideng International Holdings Limited commences an Equity Buyback Plan for 1,172,329,287 shares, representing 10% of its issued share capital, under the authorization approved on August 20, 2026.	CI
09-07	China's ICICLE signs ex-Gucci designer De Sarno as creative head	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	39,513	47,444	42,483	45,793	46,543	47,467	-	-
Change	-	20.07%	-10.46%	7.79%	1.64%	1.98%	-	-
Enterprise Value (EV) ¹	39,549	46,845	37,401	43,245	29,706	42,187	40,937	40,220
Change	-	18.45%	-20.16%	15.63%	-31.31%	42.02%	-2.96%	-1.75%
P/E	16.6x	21x	13.2x	11.8x	10.1x	9.48x	8.88x	8.44x
PBR	2.76x	3.5x	2.87x	2.4x	2.19x	2.11x	2.02x	1.92x
PEG	-	-3.95x	0.3x	0.8x	0.6x	1.06x	1.31x	1.64x
Capitalization / Revenue	2.08x	2.62x	1.7x	1.61x	1.47x	1.4x	1.31x	1.25x
EV / Revenue	2.08x	2.58x	1.5x	1.52x	0.94x	1.24x	1.13x	1.06x
EV / EBITDA	9.64x	11.1x	6.2x	6.7x	4.15x	5.41x	4.97x	4.74x
EV / EBIT	13.1x	15.3x	7.91x	8.47x	5.22x	6.39x	5.81x	5.43x
EV / FCF	16.3x	16.9x	5.12x	12.5x	4.68x	10.4x	7.7x	8.46x
FCF Yield	6.14%	5.93%	19.5%	8.01%	21.4%	9.62%	13%	11.8%
Dividend per Share ²	0.2109	0.1945	0.2693	0.3066	0.3611	0.3393	0.3612	0.3804
Rate of return	5.76%	4.44%	6.89%	7.69%	9.03%	8.32%	8.85%	9.32%
EPS ²	0.2201	0.2084	0.296	0.3376	0.3949	0.4303	0.4595	0.4832
Distribution rate	95.8%	93.3%	91%	90.8%	91.4%	78.9%	78.6%	78.7%
Net sales ¹	19,001	18,122	24,964	28,366	31,555	33,977	36,097	38,084
EBITDA ¹	4,104	4,207	6,034	6,450	7,166	7,792	8,243	8,484
EBIT ¹	3,010	3,053	4,729	5,108	5,689	6,600	7,047	7,401
Net income ¹	2,417	2,310	3,306	3,848	4,608	5,001	5,353	5,646
Net Debt ¹	36.31	-599.5	-5,082	-2,548	-16,837	-5,279	-6,529	-7,247
Reference price ²	3.660	4.380	3.910	3.990	4.000	4.080	4.080	4.080
Nbr of stocks (in thousands)	10,795,789	10,831,985	10,865,191	11,476,874	11,635,698	11,633,975	-	-
Announcement Date	23/06/22	28/06/23	26/06/24	26/06/25	25/06/26	-	-	-

¹HKD in Million²HKD

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.($)
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	9.51x	1.25x	5.43x	8.3%	6.07B
LVMH	17.48x	2.65x	8.87x	3.36%	212B
HERMÈS INTERNATIONAL	29.02x	7.13x	15.83x	1.47%	147B
COMPAGNIE FINANCIERE RICHEMONT	23.74x	3.78x	13.26x	2.44%	116B
TITAN COMPANY LIMITED	59.86x	4.34x	39.71x	0.43%	40.46B
ANTA SPORTS PRODUCTS LIMITED	11.3x	1.66x	5.69x	4.1%	25.63B
RALPH LAUREN CORPORATION	20.98x	2.78x	14.12x	1%	23.21B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.07x	1.16x	7.5x	7.28%	13.62B
MONCLER S.P.A.	18.18x	3.45x	8.61x	3.22%	12.87B
Average	22.24x	3.13x	13.22x	3.51%	66.32B
Weighted average by Cap.	24.05x	4.02x	13.53x	2.59%