Chow Tai Fook Jewellery Group Limited (1929)

Basic

  • Market Cap

    HK$110B

  • EV

    HK$132.62B

  • Shares Out

    10B

  • Revenue

    HK$97.68B

  • Employees

    28,400

Margins

  • Gross

    23.09%

  • EBITDA

    10.75%

  • Operating

    9.28%

  • Pre-Tax

    9.22%

  • Net

    6.76%

  • FCF

    17.76%

Returns (5Yr Avg)

  • ROA

    6.24%

  • ROE

    16.13%

  • ROCE

    19.97%

  • ROIC

    8.84%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$15.17

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    HK$9.77

  • Earnings (Dil)

    HK$0.66

  • FCF

    HK$1.73

  • Book Value

    HK$2.62

Growth (CAGR)

  • Rev 3Yr

    23.47%

  • Rev 5Yr

    8.79%

  • Rev 10Yr

    3.42%

  • Dil EPS 3Yr

    22.39%

  • Dil EPS 5Yr

    9.19%

  • Dil EPS 10Yr

    -0.85%

  • Rev Fwd 2Yr

    12.01%

  • EBITDA Fwd 2Yr

    16.23%

  • EPS Fwd 2Yr

    20.09%

  • EPS LT Growth Est

    20.07%

Dividends

  • Yield

    —

  • Payout

    80.3%

  • DPS

    HK$0.53

  • DPS Growth 3Yr

    23.7%

  • DPS Growth 5Yr

    12.05%

  • DPS Growth 10Yr

    4.85%

  • DPS Growth Fwd 2Yr

    15.36%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

66,660.9

56,750.8

70,163.8

98,937.7

94,684.4

97,675.3

Total Revenues % Chg.

12.7%

-14.9%

23.6%

41.0%

-4.3%

-3.6%

Cost of Goods Sold, Total

48,059.1

40,654.6

50,089.1

76,598.0

73,512.9

75,122.1

Gross Profit

18,601.8

16,096.2

20,074.7

22,339.7

21,171.5

22,553.2

Selling General & Admin Expenses, Total

12,024.5

11,552.1

11,848.6

13,964.0

13,695.7

13,405.8

Other Operating Expenses

52.3

56.6

51.1

94.6

87.5

82.2

Other Operating Expenses, Total

12,076.8

11,608.7

11,899.7

14,058.6

13,783.2

13,488.0

Operating Income

6,525.0

4,487.5

8,175.0

8,281.1

7,388.3

9,065.2

Interest Expense, Total

-370.3

-559.6

-376.0

-337.7

-585.4

-687.2

Interest And Investment Income

131.4

138.8

141.2

124.1

301.2

293.1

Net Interest Expenses

-238.9

-420.8

-234.8

-213.6

-284.2

-394.1

Income (Loss) On Equity Invest.

—

3.5

4.6

5.8

0.3

-10.6

Currency Exchange Gains (Loss)

-241.2

-234.0

336.4

138.1

-328.3

-268.8

Other Non Operating Income (Expenses)

329.9

387.4

466.5

739.9

625.9

635.6

EBT, Excl. Unusual Items

6,374.8

4,223.6

8,747.7

8,951.3

7,402.0

9,027.3

Merger & Related Restructuring Charges

—

-4.7

—

—

—

—

Impairment of Goodwill

—

-26.3

-231.5

—

—

—

Gain (Loss) On Sale Of Investments

-5.0

—

—

—

—

—

Gain (Loss) On Sale Of Assets

-17.8

41.1

-30.5

-29.7

-31.3

-33.5

Asset Writedown

—

-63.4

-381.5

—

15.3

5.5

Other Unusual Items

—

34.2

290.4

61.4

60.5

2.4

EBT, Incl. Unusual Items

6,352.0

4,204.5

8,394.6

8,983.0

7,446.5

9,001.7

Income Tax Expense

1,668.0

1,221.4

2,218.5

2,103.1

1,957.0

2,284.0

Earnings From Continuing Operations

4,684.0

2,983.1

6,176.1

6,879.9

5,489.5

6,717.7

Minority Interest

-107.2

-82.1

-149.7

-167.6

-105.1

-117.7

Net Income

4,576.8

2,901.0

6,026.4

6,712.3

5,384.4

6,600.0

Net Income to Common Incl Extra Items

4,576.8

2,901.0

6,026.4

6,712.3

5,384.4

6,600.0

Net Income to Common Excl. Extra Items

4,576.8

2,901.0

6,026.4

6,712.3

5,384.4

6,600.0

Total Shares Outstanding

10,000.0

10,000.0

10,000.0

10,000.0

10,000.0

10,000.0

Weighted Avg. Shares Outstanding

10,000.0

10,000.0

10,000.0

10,000.0

10,000.0

10,000.0

Weighted Avg. Shares Outstanding Dil

10,000.0

10,000.0

10,000.0

10,000.0

10,000.0

10,000.0

EPS

0.5

0.3

0.6

0.7

0.5

0.7

EPS Diluted

0.5

0.3

0.6

0.7

0.5

0.7

EBITDA

7,477.1

5,519.9

9,260.6

9,490.5

8,722.5

10,497.0