XHKG
1749
Market cap17mUSD
Apr 09, Last price
0.96HKD
1D
-4.95%
1Q
15.66%
IPO
-70.91%
Name
Shanshan Brand Management Co Ltd
Chart & Performance
Profile
Shanshan Brand Management Co., Ltd. engages in the design, marketing, and sale of formal and casual business menswear in the People's Republic of China. The company primarily offers its products under the Firs and Shanshan brand names. As of December 31, 2021, it had 910 retail outlets, including 502 retail outlets under FIRS brand and 408 retail outlets under SHANSHAN brand. The company is also involved in the sub-licensing of trademark; and distribution of causal and business menswear through e-commerce platforms. The company was founded in 1989 and is headquartered in Ningbo, the People's Republic of China. Shanshan Brand Management Co., Ltd. is a subsidiary of Ningbo Shanshan Co., Ltd.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,060,046 20.30% | 881,200 -11.26% | |||||||
Cost of revenue | 1,011,450 | 859,205 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 48,596 | 21,995 | |||||||
NOPBT Margin | 4.58% | 2.50% | |||||||
Operating Taxes | 8,998 | (5,053) | |||||||
Tax Rate | 18.52% | ||||||||
NOPAT | 39,598 | 27,048 | |||||||
Net income | 31,605 97.46% | 16,006 -10.96% | |||||||
Dividends | (5,336) | ||||||||
Dividend yield | 6.78% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 142,439 | 166,742 | |||||||
Long-term debt | 14,401 | 21,075 | |||||||
Deferred revenue | 1,892 | ||||||||
Other long-term liabilities | 18,222 | 12,069 | |||||||
Net debt | 5,747 | 62,796 | |||||||
Cash flow | |||||||||
Cash from operating activities | 134,068 | 83,232 | |||||||
CAPEX | (56,274) | (18,758) | |||||||
Cash from investing activities | (51,605) | (3,693) | |||||||
Cash from financing activities | (53,927) | (49,116) | |||||||
FCF | 94,893 | 61,452 | |||||||
Balance | |||||||||
Cash | 143,484 | 114,971 | |||||||
Long term investments | 7,609 | 10,051 | |||||||
Excess cash | 98,091 | 80,962 | |||||||
Stockholders' equity | 253,775 | 211,735 | |||||||
Invested Capital | 319,827 | 333,163 | |||||||
ROIC | 12.13% | 7.67% | |||||||
ROCE | 11.63% | 5.31% | |||||||
EV | |||||||||
Common stock shares outstanding | 133,400 | 133,400 | |||||||
Price | 0.59 45.68% | 0.41 -37.69% | |||||||
Market cap | 78,706 45.68% | 54,027 -37.69% | |||||||
EV | 84,453 | 116,823 | |||||||
EBITDA | 86,396 | 73,385 | |||||||
EV/EBITDA | 0.98 | 1.59 | |||||||
Interest | 6,549 | 7,796 | |||||||
Interest/NOPBT | 13.48% | 35.44% |