XHKG9991
Market cap57mUSD
Dec 23, Last price
8.13HKD
1D
5.31%
1Q
17.83%
IPO
-90.32%
Name
Baozun Inc
Chart & Performance
Profile
Baozun Inc., through its subsidiaries, provides e-commerce solutions to brand partners in the People's Republic of China. The company offers IT infrastructure setup and integration, online store design and setup, online store operations, visual merchandising and marketing campaigns, customer services, and warehousing and order fulfilment. It serves brand partners in various categories, including apparel and accessories; appliances; electronics; home and furnishings; food and health products; beauty and cosmetics; fast moving consumer goods, and mother and baby products; and automobiles. The company was formerly known as Baozun Cayman Inc. and changed its name to Baozun Inc. in March 2015. Baozun Inc. was founded in 2007 and is headquartered in Shanghai, the People's Republic of China.
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 | 8,812,013 4.90% | 8,400,631 -10.60% | 9,396,256 6.15% | |||||||
Cost of revenue | 9,106,549 | 8,449,481 | 8,603,471 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (294,536) | (48,850) | 792,785 | |||||||
NOPBT Margin | 8.44% | |||||||||
Operating Taxes | 12,003 | 26,480 | 55,259 | |||||||
Tax Rate | 6.97% | |||||||||
NOPAT | (306,539) | (75,330) | 737,526 | |||||||
Net income | (278,422) -54.12% | (606,788) 189.96% | (209,263) -149.12% | |||||||
Dividends | (1,120) | |||||||||
Dividend yield | 2.06% | |||||||||
Proceeds from repurchase of equity | (446,636) | (1,060,353) | ||||||||
BB yield | 413.83% | 317.31% | ||||||||
Debt | ||||||||||
Debt current | 1,448,704 | 1,739,353 | 3,096,244 | |||||||
Long-term debt | 1,931,175 | 1,583,355 | 2,045,166 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 65,684 | 62,450 | 125,985 | |||||||
Net debt | 150,697 | 13,570 | 204,077 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 448,255 | 382,605 | (96,107) | |||||||
CAPEX | (165,007) | (259,242) | (352,780) | |||||||
Cash from investing activities | (340,372) | (1,306,661) | 375,820 | |||||||
Cash from financing activities | (8,033) | (1,650,402) | 749,953 | |||||||
FCF | (902,850) | 486,426 | (188,075) | |||||||
Balance | ||||||||||
Cash | 2,870,053 | 3,039,445 | 4,606,545 | |||||||
Long term investments | 359,129 | 269,693 | 330,788 | |||||||
Excess cash | 2,788,581 | 2,889,106 | 4,467,520 | |||||||
Stockholders' equity | 1,280,297 | 1,379,813 | 867,479 | |||||||
Invested Capital | 6,884,923 | 6,725,455 | 9,591,604 | |||||||
ROIC | 8.41% | |||||||||
ROCE | 7.54% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 59,517 | 61,092 | 72,123 | |||||||
Price | 0.91 -48.30% | 1.77 -61.87% | 4.63 -59.53% | |||||||
Market cap | 54,359 -49.63% | 107,929 -67.70% | 334,172 -54.16% | |||||||
EV | 1,959,588 | 1,713,675 | 1,080,615 | |||||||
EBITDA | (42,908) | 147,693 | 999,721 | |||||||
EV/EBITDA | 11.60 | 1.08 | ||||||||
Interest | 41,344 | 56,917 | 56,847 | |||||||
Interest/NOPBT | 7.17% |