Valuation Bosideng International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 11:08:17 13/11/2026 +03			5-day change	1st Jan Change
4.570 ^HKD	-0.98%		+1.78%	+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	53,167	-	-
Change	-	20.07%	-10.46%	7.79%	1.64%	14.23%	-	-
Enterprise Value (EV) ¹	39,549	46,845	37,401	43,245	29,706	47,849	46,605	45,884
Change	-	18.45%	-20.16%	15.63%	-31.31%	61.08%	-2.6%	-1.55%
P/E	16.6x	21x	13.2x	11.8x	10.1x	10.6x	9.92x	9.44x
PBR	2.76x	3.5x	2.87x	2.4x	2.19x	2.36x	2.26x	2.15x
PEG	-	-3.95x	0.3x	0.8x	0.6x	1.15x	1.45x	1.85x
Capitalization / Revenue	2.08x	2.62x	1.7x	1.61x	1.47x	1.56x	1.47x	1.39x
EV / Revenue	2.08x	2.58x	1.5x	1.52x	0.94x	1.41x	1.29x	1.2x
EV / EBITDA	9.64x	11.1x	6.2x	6.7x	4.15x	6.12x	5.64x	5.39x
EV / EBIT	13.1x	15.3x	7.91x	8.47x	5.22x	7.23x	6.6x	6.18x
EV / FCF	16.3x	16.9x	5.12x	12.5x	4.68x	11.8x	8.74x	9.63x
FCF Yield	6.14%	5.93%	19.5%	8.01%	21.4%	8.5%	11.4%	10.4%
Dividend per Share ²	0.2109	0.1945	0.2693	0.3066	0.3611	0.3407	0.3622	0.3817
Rate of return	5.76%	4.44%	6.89%	7.69%	9.03%	7.45%	7.92%	8.35%
EPS ²	0.2201	0.2084	0.296	0.3376	0.3949	0.4312	0.4607	0.4842
Distribution rate	95.8%	93.3%	91%	90.8%	91.4%	79%	78.6%	78.8%
Net sales ¹	19,001	18,122	24,964	28,366	31,555	34,040	36,164	38,165
EBITDA ¹	4,104	4,207	6,034	6,450	7,166	7,813	8,265	8,512
EBIT ¹	3,010	3,053	4,729	5,108	5,689	6,615	7,063	7,421
Net income ¹	2,417	2,310	3,306	3,848	4,608	5,010	5,363	5,658
Net Debt ¹	36.31	-599.5	-5,082	-2,548	-16,837	-5,318	-6,562	-7,283
Reference price ²	3.660	4.380	3.910	3.990	4.000	4.570	4.570	4.570
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	10.6x	1.41x	6.12x	7.45%	6.78B
LVMH	18.36x	2.76x	9.27x	3.2%	220B
HERMÈS INTERNATIONAL	30.86x	7.65x	16.96x	1.38%	155B
COMPAGNIE FINANCIERE RICHEMONT	24.59x	3.89x	13.66x	2.35%	119B
TITAN COMPANY LIMITED	64.24x	4.9x	43.14x	0.47%	45.67B
ANTA SPORTS PRODUCTS LIMITED	12.43x	1.86x	6.36x	3.72%	28.2B
RALPH LAUREN CORPORATION	20.49x	2.62x	13.18x	1.02%	22.83B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	11.01x	1.26x	8.16x	6.67%	14.89B
MONCLER S.P.A.	19.04x	3.61x	9.03x	3.07%	13.31B
Average	23.51x	3.33x	13.99x	3.26%	69B
Weighted average by Cap.	25.56x	4.27x	14.43x	2.46%