XHKG3368
Market cap34mUSD
Dec 23, Last price
0.10HKD
1D
-4.63%
1Q
3.00%
Jan 2017
-87.88%
IPO
-95.74%
Name
PARKSON Retail Group Ltd
Chart & Performance
Profile
Parkson Retail Group Limited operates and manages a network of department stores, shopping malls, city outlets, supermarkets, and food and beverage outlets. The company offers various brands of fashion and lifestyle related merchandise focusing on four categories, which include fashion and apparel, cosmetics and accessories, household and electrical, and groceries and perishables targeting the young and contemporary market. As of December 31, 2021, it operated 43 Parkson stores, 2 Parkson Newcore city malls, and 1 Lion mall in 30 cities in the People's Republic of China. The company also provides consultancy and management, property management, and food and beverage management services, as well as consumer financing and trading services. In addition, it operates as a licensor for the Franco brand. The company was founded in 1994 and is headquartered in Shanghai, the People's Republic of China. Parkson Retail Group Limited is a subsidiary of PRG Corporation Limited.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,096,605 24.12% | 3,300,608 -21.18% | 4,187,737 4.44% | |||||||
Cost of revenue | 1,835,698 | 1,850,068 | 2,316,169 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,260,907 | 1,450,540 | 1,871,568 | |||||||
NOPBT Margin | 55.19% | 43.95% | 44.69% | |||||||
Operating Taxes | 16,145 | 1,842 | 77,332 | |||||||
Tax Rate | 0.71% | 0.13% | 4.13% | |||||||
NOPAT | 2,244,762 | 1,448,698 | 1,794,236 | |||||||
Net income | 66,413 -116.00% | (415,003) 143.22% | (170,630) -27.98% | |||||||
Dividends | (26,345) | |||||||||
Dividend yield | 7.81% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 818,027 | 926,912 | 2,464,872 | |||||||
Long-term debt | 7,709,013 | 8,602,328 | 7,319,121 | |||||||
Deferred revenue | 2,248,972 | 25,948 | ||||||||
Other long-term liabilities | (2,248,972) | (25,948) | ||||||||
Net debt | 6,832,471 | 7,814,715 | 8,793,063 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,015,408 | 134,917 | 783,724 | |||||||
CAPEX | (85,093) | (158,527) | (288,539) | |||||||
Cash from investing activities | 234,726 | 782,104 | 497,328 | |||||||
Cash from financing activities | (1,025,612) | (371,839) | (1,835,866) | |||||||
FCF | 2,740,726 | 2,316,436 | 2,644,984 | |||||||
Balance | ||||||||||
Cash | 1,655,717 | 1,575,024 | 1,720,773 | |||||||
Long term investments | 38,852 | 139,501 | (729,843) | |||||||
Excess cash | 1,489,739 | 1,549,495 | 781,543 | |||||||
Stockholders' equity | 3,317,147 | 3,413,329 | 3,825,870 | |||||||
Invested Capital | 7,336,885 | 7,869,706 | 9,086,171 | |||||||
ROIC | 29.52% | 17.09% | 18.67% | |||||||
ROCE | 24.97% | 15.02% | 18.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,634,532 | 2,634,532 | 2,634,532 | |||||||
Price | 0.13 -17.42% | 0.16 -38.00% | 0.25 -3.85% | |||||||
Market cap | 337,220 -17.42% | 408,352 -38.00% | 658,633 -3.85% | |||||||
EV | 7,241,896 | 8,548,296 | 9,590,809 | |||||||
EBITDA | 2,819,398 | 2,054,803 | 2,530,476 | |||||||
EV/EBITDA | 2.57 | 4.16 | 3.79 | |||||||
Interest | 498,117 | 459,009 | 495,718 | |||||||
Interest/NOPBT | 22.03% | 31.64% | 26.49% |