XHKG2030
Market cap105mUSD
Dec 30, Last price
1.23HKD
1D
-1.60%
1Q
-23.60%
Jan 2017
-39.11%
IPO
-51.76%
Name
Cabbeen Fashion Ltd
Chart & Performance
Profile
Cabbeen Fashion Limited, a fashion casual menswear company, manufactures, purchases, and sells apparel, footwear, and accessories for men, women, and children under the Cabbeen, Cabbeen Lifestyle, Cabbeen Urban, Cabbeen Love, and 2AM brands in the People's Republic of China. The company operates in two segments, Apparel and Accessories, and Personal Protective Equipment. It also manufactures and sells personal protective equipment. As of December 31, 2021, the company had 6 wholesale distributors, 21 consignment distributors, and 106 sub-distributors operating a total of 830 retail shops in Mainland China; and operated one retail shop in Hong Kong, as well as franchises stores. It also operates WeChat store, as well as other online shops on e-commerce platforms, including T-mall, JD.com, and vipshop; and sells products to other online distributors. The company is also involved in the real estate development, properties holding, and trademark holding activities. Cabbeen Fashion Limited is headquartered in Guangzhou, China.
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 | 1,188,648 0.30% | 1,185,049 -13.67% | |||||||
Cost of revenue | 987,000 | 934,465 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 201,648 | 250,584 | |||||||
NOPBT Margin | 16.96% | 21.15% | |||||||
Operating Taxes | 37,111 | (5,160) | |||||||
Tax Rate | 18.40% | ||||||||
NOPAT | 164,537 | 255,744 | |||||||
Net income | 20,813 -127.66% | (75,235) -145.82% | |||||||
Dividends | (19,327) | (24,960) | |||||||
Dividend yield | 3.01% | 3.77% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 353,650 | 285,616 | |||||||
Long-term debt | 48,662 | 78,498 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | 97,214 | 31,738 | |||||||
Cash flow | |||||||||
Cash from operating activities | 95,900 | (89,953) | |||||||
CAPEX | (29,187) | (87,556) | |||||||
Cash from investing activities | (121,278) | 110,321 | |||||||
Cash from financing activities | 12,613 | (59,882) | |||||||
FCF | 132,939 | 237,119 | |||||||
Balance | |||||||||
Cash | 448,649 | 357,784 | |||||||
Long term investments | (143,551) | (25,408) | |||||||
Excess cash | 245,666 | 273,124 | |||||||
Stockholders' equity | 1,153,263 | 1,174,438 | |||||||
Invested Capital | 1,457,568 | 1,339,158 | |||||||
ROIC | 11.77% | 18.31% | |||||||
ROCE | 11.84% | 15.54% | |||||||
EV | |||||||||
Common stock shares outstanding | 668,593 | 668,593 | |||||||
Price | 0.96 -3.03% | 0.99 -64.77% | |||||||
Market cap | 641,849 -3.03% | 661,907 -64.82% | |||||||
EV | 754,277 | 716,987 | |||||||
EBITDA | 269,768 | 312,710 | |||||||
EV/EBITDA | 2.80 | 2.29 | |||||||
Interest | 18,652 | 21,332 | |||||||
Interest/NOPBT | 9.25% | 8.51% |