Loading...
XHKG
2232
Market cap1.95bUSD
Jul 16, Last price  
5.37HKD
1D
-2.72%
1Q
22.88%
IPO
-31.94%
Name

Crystal International Group Ltd

Chart & Performance

D1W1MN
No data to show
P/E
9.73
P/S
0.79
EPS
0.07
Div Yield, %
4.99%
Shrs. gr., 5y
—
Rev. gr., 5y
0.34%
Revenues
2.47b
+13.42%
1,700,714,0001,688,458,0001,763,392,0002,177,994,0002,495,966,0002,427,723,0001,985,332,0002,341,432,0002,490,966,0002,177,329,0002,469,629,000
Net income
200m
+22.64%
81,803,00068,285,000123,652,000148,429,000149,192,000151,904,000108,085,000163,106,000172,726,000163,479,000200,498,000
CFO
0k
-100.00%
79,895,000108,825,000198,787,000172,803,000230,901,000313,458,000323,854,000189,862,000349,151,000312,974,0000
Dividend
Jun 18, 20250.245 HKD/sh

Profile

Crystal International Group Limited, an investment holding company, manufactures and trades in garments in the Asia Pacific, the United States, Europe, and internationally. The company offers lifestyle wear, denim, intimate, sweater, and sportswear and outdoor apparel. It serves various apparel brands. The company was formerly known as Crystal International Limited and changed its name to Crystal International Group Limited in March 2017. Crystal International Group Limited was founded in 1970 and is headquartered in Kwun Tong, Hong Kong.
URL
https://www.crystalgroup.com/
IPO date
Nov 03, 2017
Employees
64,000
Domiciled in
HK
Incorporated in
KY

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,469,629
13.42%
2,177,329
-12.59%
2,490,966
6.39%
Cost of revenue
2,236,446
2,004,325
2,274,697
Unusual Expense (Income)
NOPBT
233,183
173,004
216,269
NOPBT Margin
9.44%
7.95%
8.68%
Operating Taxes
47,282
30,963
39,467
Tax Rate
20.28%
17.90%
18.25%
NOPAT
185,901
142,041
176,802
Net income
200,498
22.64%
163,479
-5.35%
172,726
5.90%
Dividends
(61,175)
(53,960)
Dividend yield
0.74%
0.78%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
157,284
73,055
112,007
Long-term debt
45,143
43,017
51,340
Deferred revenue
Other long-term liabilities
36,660
37,690
318
Net debt
(382,825)
(508,021)
(308,085)
Cash flow
Cash from operating activities
312,974
349,151
CAPEX
(43,927)
(91,750)
Cash from investing activities
(88,423)
(135,477)
Cash from financing activities
(134,743)
(144,580)
FCF
(17,947)
220,392
249,419
Balance
Cash
573,459
607,144
455,056
Long term investments
11,793
16,949
16,376
Excess cash
461,771
515,227
346,884
Stockholders' equity
1,535,446
980,332
877,385
Invested Capital
1,285,034
1,051,251
1,107,408
ROIC
15.91%
13.16%
15.53%
ROCE
13.35%
11.04%
14.48%
EV
Common stock shares outstanding
2,852,822
2,852,822
2,852,822
Price
4.37
50.69%
2.90
19.34%
2.43
-7.25%
Market cap
12,466,832
50.69%
8,273,184
19.34%
6,932,357
-7.25%
EV
12,088,797
7,769,623
6,665,852
EBITDA
233,183
257,389
308,787
EV/EBITDA
51.84
30.19
21.59
Interest
13,316
10,977
Interest/NOPBT
7.70%
5.08%