Valuation Bosideng International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 11:08:08 03/11/2026 +03			5-day change	1st Jan Change
4.350 ^HKD	+3.57%		+3.94%	-2.47%

09-21	Bosideng International Holdings Limited commences an Equity Buyback Plan for 1,172,329,287 shares, representing 10% of its issued share capital, under the authorization approved on August 20, 2026.	CI
09-07	China's ICICLE signs ex-Gucci designer De Sarno as creative head	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	39,513	47,444	42,483	45,793	46,543	48,863	-	-
Change	-	20.07%	-10.46%	7.79%	1.64%	4.98%	-	-
Enterprise Value (EV) ¹	39,549	46,845	37,401	43,245	29,706	43,562	42,306	41,587
Change	-	18.45%	-20.16%	15.63%	-31.31%	46.65%	-2.88%	-1.7%
P/E	16.6x	21x	13.2x	11.8x	10.1x	9.75x	9.13x	8.68x
PBR	2.76x	3.5x	2.87x	2.4x	2.19x	2.17x	2.08x	1.97x
PEG	-	-3.95x	0.3x	0.8x	0.6x	1.07x	1.34x	1.68x
Capitalization / Revenue	2.08x	2.62x	1.7x	1.61x	1.47x	1.44x	1.35x	1.28x
EV / Revenue	2.08x	2.58x	1.5x	1.52x	0.94x	1.28x	1.17x	1.09x
EV / EBITDA	9.64x	11.1x	6.2x	6.7x	4.15x	5.58x	5.12x	4.89x
EV / EBIT	13.1x	15.3x	7.91x	8.47x	5.22x	6.59x	5.99x	5.61x
EV / FCF	16.3x	16.9x	5.12x	12.5x	4.68x	10.7x	7.96x	8.74x
FCF Yield	6.14%	5.93%	19.5%	8.01%	21.4%	9.32%	12.6%	11.4%
Dividend per Share ²	0.2109	0.1945	0.2693	0.3066	0.3611	0.3401	0.3621	0.3815
Rate of return	5.76%	4.44%	6.89%	7.69%	9.03%	8.1%	8.62%	9.08%
EPS ²	0.2201	0.2084	0.296	0.3376	0.3949	0.4308	0.4602	0.484
Distribution rate	95.8%	93.3%	91%	90.8%	91.4%	78.9%	78.7%	78.8%
Net sales ¹	19,001	18,122	24,964	28,366	31,555	34,023	36,146	38,149
EBITDA ¹	4,104	4,207	6,034	6,450	7,166	7,807	8,259	8,507
EBIT ¹	3,010	3,053	4,729	5,108	5,689	6,611	7,059	7,417
Net income ¹	2,417	2,310	3,306	3,848	4,608	5,007	5,360	5,656
Net Debt ¹	36.31	-599.5	-5,082	-2,548	-16,837	-5,300	-6,557	-7,276
Reference price ²	3.660	4.380	3.910	3.990	4.000	4.200	4.200	4.200
Nbr of stocks (in thousands)	10,795,789	10,831,985	10,865,191	11,476,874	11,635,698	11,633,975	-	-
Announcement Date	6/23/22 A	6/28/23 A	6/26/24 A	6/26/25 A	6/25/26 A	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	9.75x	1.28x	5.58x	8.1%	6.23B
LVMH	17.87x	2.7x	9.05x	3.28%	217B
HERMÈS INTERNATIONAL	30.36x	7.51x	16.67x	1.4%	155B
COMPAGNIE FINANCIERE RICHEMONT	24.31x	3.87x	13.64x	2.37%	120B
TITAN COMPANY LIMITED	61.66x	4.47x	40.88x	0.41%	41.92B
ANTA SPORTS PRODUCTS LIMITED	11.81x	1.75x	5.99x	3.92%	26.87B
RALPH LAUREN CORPORATION	21.41x	2.83x	14.38x	0.99%	23.69B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.46x	1.2x	7.76x	7.01%	14.15B
MONCLER S.P.A.	19.19x	3.65x	9.11x	3.05%	13.65B
Average	22.98x	3.25x	13.67x	3.39%	68.75B
Weighted average by Cap.	24.86x	4.19x	14.01x	2.51%