Stock 1CT CHOW TAI FOOK JEWELLERY GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chow Tai Fook Jewellery Group Limited Deutsche Boerse AG

Equities

1CT

KYG211461085

Apparel & Accessories

Market Closed - Deutsche Boerse AG
Other stock markets
 02:08:00 2024-07-12 am EDT 		5-day change 1st Jan Change
0.96 EUR +1.05% Intraday chart for Chow Tai Fook Jewellery Group Limited +3.23% -26.72%
Jun. 14 Jefferies Adjusts Chow Tai Fook Jewellery Group’s Price Target to HK$12.67 From HK$15.88, Keeps at Buy MT
Jun. 14 Chow Tai Fook Jewellery Group Shares Fall on Weak Sales, Disappointing Dividend DJ

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 54,900 118,800 142,600 155,800 115,258 86,294 - -
Enterprise Value (EV) 1 70,392 124,911 152,444 165,007 136,186 99,607 98,603 96,074
P/E ratio 18.9 x 19.7 x 21.3 x 29 x 17.8 x 10.7 x 9.95 x 9.59 x
Yield 4.37% 3.37% 3.51% 3.21% 4.77% 7.38% 7.87% 8.79%
Capitalization / Revenue 0.97 x 1.69 x 1.44 x 1.65 x 1.06 x 0.79 x 0.74 x 0.71 x
EV / Revenue 1.24 x 1.78 x 1.54 x 1.74 x 1.25 x 0.92 x 0.84 x 0.79 x
EV / EBITDA 12.3 x 12.8 x 14.8 x 15.3 x 10 x 7.82 x 7.1 x 6.76 x
EV / FCF 9.5 x 18.8 x 12.3 x 26.7 x 10.6 x 12.1 x 11.6 x 11.2 x
FCF Yield 10.5% 5.32% 8.14% 3.74% 9.45% 8.28% 8.61% 8.97%
Price to Book 2.08 x 3.86 x 4.13 x 4.81 x 4.48 x 3.1 x 2.81 x 2.68 x
Nbr of stocks (in thousands) 10,000,000 10,000,000 10,000,000 10,000,000 9,987,737 9,987,737 - -
Reference price 2 5.490 11.88 14.26 15.58 11.54 8.640 8.640 8.640
Announcement Date 6/11/20 6/8/21 6/9/22 6/8/23 6/13/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 56,751 70,164 98,938 94,684 108,713 108,570 117,037 120,919
EBITDA 1 5,718 9,775 10,290 10,773 13,581 12,738 13,893 14,216
EBIT 1 4,686 8,689 9,080 9,439 12,163 11,952 12,718 13,310
Operating Margin 8.26% 12.38% 9.18% 9.97% 11.19% 11.01% 10.87% 11.01%
Earnings before Tax (EBT) 1 4,204 8,395 8,983 7,446 8,728 10,992 11,846 12,266
Net income 1 2,901 6,026 6,712 5,384 6,499 8,059 8,688 9,008
Net margin 5.11% 8.59% 6.78% 5.69% 5.98% 7.42% 7.42% 7.45%
EPS 2 0.2900 0.6030 0.6710 0.5380 0.6500 0.8056 0.8687 0.9006
Free Cash Flow 1 7,412 6,646 12,408 6,174 12,872 8,250 8,493 8,614
FCF margin 13.06% 9.47% 12.54% 6.52% 11.84% 7.6% 7.26% 7.12%
FCF Conversion (EBITDA) 129.61% 67.99% 120.58% 57.31% 94.79% 64.77% 61.13% 60.59%
FCF Conversion (Net income) 255.5% 110.28% 184.85% 114.66% 198.06% 102.37% 97.75% 95.63%
Dividend per Share 2 0.2400 0.4000 0.5000 0.5000 0.5500 0.6376 0.6798 0.7591
Announcement Date 6/11/20 6/8/21 6/9/22 6/8/23 6/13/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 27,218 24,673 45,490 44,186 54,752 46,535 48,149 49,526 59,187 42,743 60,488
EBITDA - - - - - - - - - - -
EBIT 1 2,268 3,456 5,233 4,840 4,241 4,349 5,090 5,989 6,174 5,214 6,409
Operating Margin 8.33% 14.01% 11.5% 10.95% 7.75% 9.35% 10.57% 12.09% 10.43% 12.2% 10.6%
Earnings before Tax (EBT) 1 - - - - - - - 6,074 2,655 5,262 5,875
Net income 1 - 2,232 3,794 - 3,132 3,336 2,049 4,551 1,948 3,861 4,325
Net margin - 9.05% 8.34% - 5.72% 7.17% 4.26% 9.19% 3.29% 9.03% 7.15%
EPS 2 0.1400 0.2230 0.3800 0.3580 0.3130 0.3340 0.2040 0.4550 0.1950 0.3300 0.4700
Dividend per Share - - - - - - - - - - -
Announcement Date 6/11/20 11/24/20 6/8/21 11/23/21 6/9/22 11/24/22 6/8/23 11/23/23 6/13/24 - -
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 15,492 6,111 9,844 9,207 20,928 13,312 12,309 9,780
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.709 x 0.6252 x 0.9567 x 0.8546 x 1.541 x 1.045 x 0.886 x 0.688 x
Free Cash Flow 1 7,412 6,646 12,408 6,174 12,872 8,250 8,493 8,614
ROE (net income / shareholders' equity) 10.2% 21.1% 20.9% 16.5% 22.4% 28.8% 29% 28.9%
ROA (Net income/ Total Assets) 4.55% 9.3% 8.83% 6.15% 7.38% 8.69% 9.39% 9.2%
Assets 1 63,740 64,776 76,023 87,538 88,080 92,710 92,539 97,904
Book Value Per Share 2 2.630 3.080 3.460 3.240 2.570 2.780 3.080 3.220
Cash Flow per Share 2 0.8400 0.7500 1.390 1.010 1.380 1.290 1.000 1.080
Capex 1 973 839 1,531 1,982 963 1,413 1,443 1,532
Capex / Sales 1.71% 1.2% 1.55% 2.09% 0.89% 1.3% 1.23% 1.27%
Announcement Date 6/11/20 6/8/21 6/9/22 6/8/23 6/13/24 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Chow Tai Fook Jewellery Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
21
Last Close Price
8.64 HKD
Average target price
12.35 HKD
Spread / Average Target
+42.99%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Jewelry

1st Jan change Capi.
COMPAGNIE FINANCIERE RICHEMONT Stock COMPAGNIE FINANCIERE RICHEMONT
+23.54% 94.4B
TITAN COMPANY LIMITED Stock Titan Company Limited
-12.09% 34.35B
PANDORA A/S Stock Pandora A/S
+13.32% 12.47B
LAO FENG XIANG CO., LTD. Stock Lao Feng Xiang Co., Ltd.
-20.65% 3.12B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD. Stock China National Gold Group Gold Jewellery Co.,Ltd.
-4.96% 2.17B
CHOW TAI SENG JEWELLERY CO., LTD. Stock Chow Tai Seng Jewellery Co., Ltd.
-16.14% 1.91B
LAOPU GOLD CO., LTD. Stock Laopu Gold Co., Ltd.
0.00% 1.8B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD. Stock Beijing Caishikou Department Store Co.,Ltd.
-17.06% 1.33B
RAJESH EXPORTS LIMITED Stock Rajesh Exports Limited
-15.11% 1.1B
Jewelry
  1. Stock Market
  2. Equities
  3. 1929 Stock
  4. 1CT Stock
  5. Financials Chow Tai Fook Jewellery Group Limited