Loading...
OTCM
POPMF
Market cap19bUSD
, Last price  
USD
Name

Pop Mart International Group Ltd

Chart & Performance

D1W1MN
P/E
—
P/S
—
EPS
0.82
Div Yield, %
—
Shrs. gr., 5y
-0.60%
Rev. gr., 5y
65.05%
Revenues
6.30b
+36.46%
158,074,000514,511,0001,683,434,0002,513,471,0004,490,651,0004,617,324,0006,301,002,000
Net income
1.08b
+127.55%
1,569,00099,521,000451,118,000523,505,000854,339,000475,660,0001,082,344,000
CFO
1.99b
+123.41%
15,507,000175,000,000502,889,000703,358,000779,097,000891,022,0001,990,596,000
Earnings
May 21, 2025

Profile

Pop Mart International Group Limited engages in the design, development, and sale of pop toys in China. It offers various pop toy products under the Pop Mart brand. The company's products categories include blind boxes and collections, as well as accessories comprising pins, plushies, cups, and others. Its customers primarily consist of its fans and distributors, as well as bulk purchase corporate customers. As of December 31, 2021, the company's sales and distribution network consisted of 295 retail stores and 1,870 roboshops in first-tier cities, new first-tier cities, and other cities; online channels, including its Tmall flagship store, JD.com flagship store, Pop Draw, and other online channels; and wholesale channels and others in Mainland China and internationally. It also provides internet technology services and technology development services; operates playgrounds; and engages in the investment activities and exhibition business. Pop Mart International Group Limited was founded in 2010 and is headquartered in Beijing, the People's Republic of China.
URL
https://global.popmart.com/
IPO date
Dec 11, 2020
Employees
4,148
Domiciled in
CN
Incorporated in
KY

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
6,301,002
36.46%
4,617,324
2.82%
Cost of revenue
5,148,937
4,119,156
Unusual Expense (Income)
NOPBT
1,152,065
498,168
NOPBT Margin
18.28%
10.79%
Operating Taxes
326,984
163,728
Tax Rate
28.38%
32.87%
NOPAT
825,081
334,440
Net income
1,082,344
127.55%
475,660
-44.32%
Dividends
(121,609)
(220,086)
Dividend yield
0.44%
0.82%
Proceeds from repurchase of equity
(333,709)
(311,269)
BB yield
1.21%
1.16%
Debt
Debt current
366,857
293,567
Long-term debt
1,203,707
1,188,695
Deferred revenue
Other long-term liabilities
29,226
21,306
Net debt
(1,086,133)
254,581
Cash flow
Cash from operating activities
1,990,596
891,022
CAPEX
(324,179)
(347,623)
Cash from investing activities
233,940
(4,698,408)
Cash from financing activities
(841,557)
(1,177,437)
FCF
781,113
102,700
Balance
Cash
5,971,704
5,054,363
Long term investments
(3,315,007)
(3,826,682)
Excess cash
2,341,647
996,815
Stockholders' equity
(3,592,808)
2,272,296
Invested Capital
12,195,227
6,668,132
ROIC
8.75%
5.47%
ROCE
13.39%
6.49%
EV
Common stock shares outstanding
1,340,506
1,356,160
Price
20.50
3.43%
19.82
-54.17%
Market cap
27,480,373
2.24%
26,879,091
-54.93%
EV
26,404,695
34,158,921
EBITDA
1,820,630
1,102,985
EV/EBITDA
14.50
30.97
Interest
32,337
38,579
Interest/NOPBT
2.81%
7.74%