Stock CJEWY 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 OTC Markets

Equities

CJEWY

US17044P1066

Apparel & Accessories

Market Closed - OTC Markets
Other stock markets
 15:25:57 23/05/2024 BST 		5-day change 1st Jan Change
13.16 USD -3.44% Intraday chart for Chow Tai Fook Jewellery Group Limited -7.50% -10.45%
04-25 Jefferies Adjusts Chow Tai Fook Jewellery Group’s Price Target to HK$15.88 From HK$17.02, Keeps at Buy MT
04-15 China stocks rise after new capital market guidelines; HK shares drop RE

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 79,400 54,900 118,800 142,600 155,800 105,071 - -
Enterprise Value (EV) 1 89,828 70,392 124,911 152,444 165,007 118,692 117,613 118,930
P/E ratio 17.3 x 18.9 x 19.7 x 21.3 x 29 x 13.5 x 12 x 10.8 x
Yield 4.41% 4.37% 3.37% 3.51% 3.21% 5.47% 6.06% 6.55%
Capitalization / Revenue 1.19 x 0.97 x 1.69 x 1.44 x 1.65 x 0.97 x 0.89 x 0.82 x
EV / Revenue 1.35 x 1.24 x 1.78 x 1.54 x 1.74 x 1.09 x 1 x 0.93 x
EV / EBITDA 11.8 x 12.3 x 12.8 x 14.8 x 15.3 x 9 x 8.21 x 7.6 x
EV / FCF 12.8 x 9.5 x 18.8 x 12.3 x 26.7 x 10.8 x 14.6 x 14.5 x
FCF Yield 7.84% 10.5% 5.32% 8.14% 3.74% 9.22% 6.83% 6.9%
Price to Book 2.58 x 2.08 x 3.86 x 4.13 x 4.81 x 3.46 x 3.15 x 2.88 x
Nbr of stocks (in thousands) 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 9,987,737 - -
Reference price 2 7.940 5.490 11.88 14.26 15.58 10.52 10.52 10.52
Announcement Date 06/06/19 11/06/20 08/06/21 09/06/22 08/06/23 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 66,661 56,751 70,164 98,938 94,684 108,533 117,885 127,437
EBITDA 1 7,592 5,718 9,775 10,290 10,773 13,190 14,327 15,655
EBIT 1 6,640 4,686 8,689 9,080 9,439 11,111 12,273 13,451
Operating Margin 9.96% 8.26% 12.38% 9.18% 9.97% 10.24% 10.41% 10.56%
Earnings before Tax (EBT) 1 6,352 4,204 8,395 8,983 7,446 10,589 12,010 13,281
Net income 1 4,577 2,901 6,026 6,712 5,384 7,896 8,812 9,752
Net margin 6.87% 5.11% 8.59% 6.78% 5.69% 7.28% 7.48% 7.65%
EPS 2 0.4580 0.2900 0.6030 0.6710 0.5380 0.7795 0.8800 0.9736
Free Cash Flow 1 7,039 7,412 6,646 12,408 6,174 10,944 8,034 8,204
FCF margin 10.56% 13.06% 9.47% 12.54% 6.52% 10.08% 6.81% 6.44%
FCF Conversion (EBITDA) 92.72% 129.61% 67.99% 120.58% 57.31% 82.97% 56.08% 52.41%
FCF Conversion (Net income) 153.8% 255.5% 110.28% 184.85% 114.66% 138.61% 91.16% 84.13%
Dividend per Share 2 0.3500 0.2400 0.4000 0.5000 0.5000 0.5759 0.6378 0.6894
Announcement Date 06/06/19 11/06/20 08/06/21 09/06/22 08/06/23 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 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 29,533 27,218 24,673 45,490 44,186 54,752 46,535 48,149 49,526 58,999 53,039 62,588
EBITDA - - - - - - - - - - - -
EBIT 1 - 2,268 3,456 5,233 4,840 4,241 4,349 5,090 5,989 5,236 5,152 6,808
Operating Margin - 8.33% 14.01% 11.5% 10.95% 7.75% 9.35% 10.57% 12.09% 8.87% 9.71% 10.88%
Earnings before Tax (EBT) - - - - - - - - 6,074 - - -
Net income 1 - - 2,232 3,794 - 3,132 3,336 2,049 4,551 3,748 - -
Net margin - - 9.05% 8.34% - 5.72% 7.17% 4.26% 9.19% 6.35% - -
EPS 2 0.1500 0.1400 0.2230 0.3800 0.3580 0.3130 0.3340 0.2040 0.4550 0.3700 0.3600 0.4900
Dividend per Share - - - - - - - - - - - -
Announcement Date 28/11/19 11/06/20 24/11/20 08/06/21 23/11/21 09/06/22 24/11/22 08/06/23 23/11/23 - - -
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10,428 15,492 6,111 9,844 9,207 13,621 12,542 13,859
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.374 x 2.709 x 0.6252 x 0.9567 x 0.8546 x 1.033 x 0.8754 x 0.8853 x
Free Cash Flow 1 7,039 7,412 6,646 12,408 6,174 10,944 8,034 8,204
ROE (net income / shareholders' equity) 14.3% 10.2% 21.1% 20.9% 16.5% 24.9% 28.1% 28.1%
ROA (Net income/ Total Assets) 7.64% 4.55% 9.3% 8.83% 6.15% 8.82% 9.6% 9.91%
Assets 1 59,903 63,740 64,776 76,023 87,538 89,497 91,798 98,377
Book Value Per Share 2 3.080 2.630 3.080 3.460 3.240 3.040 3.340 3.650
Cash Flow per Share 2 0.8400 0.8400 0.7500 1.390 1.010 0.9400 1.180 1.200
Capex 1 1,392 973 839 1,531 1,982 2,028 2,070 2,154
Capex / Sales 2.09% 1.71% 1.2% 1.55% 2.09% 1.87% 1.76% 1.69%
Announcement Date 06/06/19 11/06/20 08/06/21 09/06/22 08/06/23 - - -
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
10.52 HKD
Average target price
14.24 HKD
Spread / Average Target
+35.36%
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
+24.23% 92.9B
TITAN COMPANY LIMITED Stock Titan Company Limited
-7.26% 36.35B
LAO FENG XIANG CO., LTD. Stock Lao Feng Xiang Co., Ltd.
+9.00% 4.12B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD. Stock China National Gold Group Gold Jewellery Co.,Ltd.
+13.98% 2.59B
CHOW TAI SENG JEWELLERY CO., LTD. Stock Chow Tai Seng Jewellery Co., Ltd.
+12.91% 2.57B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD. Stock Beijing Caishikou Department Store Co.,Ltd.
-2.82% 1.57B
DR CORPORATION LIMITED Stock DR Corporation Limited
-22.79% 1.28B
RAJESH EXPORTS LIMITED Stock Rajesh Exports Limited
-17.79% 1.07B
VIVARA PARTICIPAÇÕES S.A. Stock Vivara Participações S.A.
-34.36% 1.02B
Jewelry
  1. Stock Market
  2. Equities
  3. 1929 Stock
  4. CJEWY Stock
  5. Financials Chow Tai Fook Jewellery Group Limited