Loading...
XHKG2232
Market cap1.59bUSD
Dec 23, Last price  
4.33HKD
1D
-2.04%
1Q
20.28%
IPO
-45.12%
Name

Crystal International Group Ltd

Chart & Performance

D1W1MN
XHKG:2232 chart
P/E
9.72
P/S
0.73
EPS
0.06
Div Yield, %
0.50%
Shrs. gr., 5y
0.01%
Rev. gr., 5y
-2.69%
Revenues
2.18b
-12.59%
1,700,714,0001,688,458,0001,763,392,0002,177,994,0002,495,966,0002,427,723,0001,985,332,0002,341,432,0002,490,966,0002,177,329,000
Net income
163m
-5.35%
81,803,00068,285,000123,652,000148,429,000149,192,000151,904,000108,085,000163,106,000172,726,000163,479,000
CFO
313m
-10.36%
79,895,000108,825,000198,787,000172,803,000230,901,000313,458,000323,854,000189,862,000349,151,000312,974,000
Dividend
Sep 04, 20240.138 HKD/sh
Earnings
Jun 03, 2025

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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,177,329
-12.59%
2,490,966
6.39%
2,341,432
17.94%
Cost of revenue
2,004,325
2,274,697
2,157,730
Unusual Expense (Income)
NOPBT
173,004
216,269
183,702
NOPBT Margin
7.95%
8.68%
7.85%
Operating Taxes
30,963
39,467
28,558
Tax Rate
17.90%
18.25%
15.55%
NOPAT
142,041
176,802
155,144
Net income
163,479
-5.35%
172,726
5.90%
163,106
50.91%
Dividends
(61,175)
(53,960)
(54,350)
Dividend yield
0.74%
0.78%
0.73%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
73,055
112,007
178,964
Long-term debt
43,017
51,340
50,289
Deferred revenue
Other long-term liabilities
37,690
318
825
Net debt
(508,021)
(308,085)
(188,355)
Cash flow
Cash from operating activities
312,974
349,151
189,862
CAPEX
(43,927)
(91,750)
(65,402)
Cash from investing activities
(88,423)
(135,477)
(84,992)
Cash from financing activities
(134,743)
(144,580)
(93,706)
FCF
220,392
249,419
39,898
Balance
Cash
607,144
455,056
401,270
Long term investments
16,949
16,376
16,338
Excess cash
515,227
346,884
300,536
Stockholders' equity
980,332
877,385
787,642
Invested Capital
1,051,251
1,107,408
1,169,507
ROIC
13.16%
15.53%
13.98%
ROCE
11.04%
14.48%
12.21%
EV
Common stock shares outstanding
2,852,822
2,852,822
2,852,822
Price
2.90
19.34%
2.43
-7.25%
2.62
6.50%
Market cap
8,273,184
19.34%
6,932,357
-7.25%
7,474,394
6.50%
EV
7,769,623
6,665,852
7,290,502
EBITDA
257,389
308,787
276,648
EV/EBITDA
30.19
21.59
26.35
Interest
13,316
10,977
7,416
Interest/NOPBT
7.70%
5.08%
4.04%