Stock 600859 WANGFUJING GROUP CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wangfujing Group Co., Ltd.

Equities

600859

CNE000000GQ9

Department Stores

End-of-day quote Shanghai S.E.
Other stock markets
 23:00:00 29/04/2024 BST 		5-day change 1st Jan Change
13.64 CNY -0.37% Intraday chart for Wangfujing Group Co., Ltd. +0.66% -14.59%
04-26 Wangfujing Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
04-19 Wangfujing Group Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,860 25,290 30,587 31,940 18,127 15,482 - -
Enterprise Value (EV) 1 10,860 25,290 30,587 23,917 8,964 14,214 14,144 15,482
P/E ratio 11.3 x 65.8 x 19.9 x 164 x 25.6 x 16.7 x 14 x 13 x
Yield 2.72% 0.46% 1.48% 0.36% 1.25% 2.09% 2.49% 3.25%
Capitalization / Revenue 0.41 x 3.08 x 2.4 x 2.96 x 1.48 x 1.18 x 1.09 x 1.02 x
EV / Revenue 0.41 x 3.08 x 2.4 x 2.21 x 0.73 x 1.08 x 1 x 1.02 x
EV / EBITDA 4.88 x 19.2 x 11.1 x 16.7 x 4.32 x 4.59 x 4.45 x 3.07 x
EV / FCF - - 18.3 x 26.2 x 3.32 x 16.5 x 9.2 x 7.88 x
FCF Yield - - 5.46% 3.82% 30.1% 6.05% 10.9% 12.7%
Price to Book 0.95 x 2.2 x 1.58 x 1.67 x 0.92 x 0.76 x 0.73 x 0.72 x
Nbr of stocks (in thousands) 776,250 776,250 1,132,841 1,135,049 1,135,049 1,135,049 - -
Reference price 2 13.99 32.58 27.00 28.14 15.97 13.64 13.64 13.64
Announcement Date 25/04/20 23/04/21 22/04/22 14/04/23 19/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 26,789 8,223 12,753 10,800 12,224 13,110 14,172 15,240
EBITDA 1 2,225 1,314 2,749 1,436 2,076 3,100 3,181 5,047
EBIT 1 1,528 623.6 1,906 538.8 1,154 1,437 1,704 1,765
Operating Margin 5.7% 7.58% 14.94% 4.99% 9.44% 10.96% 12.03% 11.58%
Earnings before Tax (EBT) 1 1,445 646.9 1,906 533.2 1,208 1,401 1,667 1,766
Net income 1 961.3 386.7 1,340 194.9 709.4 925.9 1,106 1,190
Net margin 3.59% 4.7% 10.51% 1.8% 5.8% 7.06% 7.8% 7.81%
EPS 2 1.238 0.4950 1.358 0.1720 0.6240 0.8165 0.9755 1.048
Free Cash Flow 1 - - 1,670 913 2,703 860 1,537 1,965
FCF margin - - 13.09% 8.45% 22.11% 6.56% 10.85% 12.89%
FCF Conversion (EBITDA) - - 60.73% 63.59% 130.18% 27.74% 48.32% 38.93%
FCF Conversion (Net income) - - 124.58% 468.41% 380.97% 92.88% 139.02% 165.16%
Dividend per Share 2 0.3800 0.1500 0.4000 0.1000 0.2000 0.2848 0.3398 0.4433
Announcement Date 25/04/20 23/04/21 22/04/22 14/04/23 19/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2021 S1 2021 Q4 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 13,422 4,688 5,744 - 2,333 3,367 3,013 2,885 2,959 3,308 3,291 3,300 2,823 4,007 3,586
EBITDA 1 - - - - - - - - - - 897.1 860.1 502.3 1,004 1,010
EBIT 1 - - - - -185.1 347.8 400.6 257.9 147.7 316.5 474.5 437.6 79.78 562.3 568.4
Operating Margin - - - - -7.93% 10.33% 13.29% 8.94% 4.99% 9.57% 14.42% 13.26% 2.83% 14.03% 15.85%
Earnings before Tax (EBT) 1 - - - - -201.9 359.4 443.5 235.7 169.9 327.5 421.6 370.6 6.079 477.6 521.5
Net income 1 699.5 480.5 - 33.42 -220 226.4 291.1 130.4 61.47 201.8 262.9 281 36.48 281.8 311.2
Net margin 5.21% 10.25% - - -9.43% 6.73% 9.66% 4.52% 2.08% 6.1% 7.99% 8.52% 1.29% 7.03% 8.68%
EPS 2 0.9010 - - 0.0300 -0.2000 0.1990 0.2600 0.1100 0.0500 0.1780 0.2316 0.2476 0.0321 0.2482 0.2742
Dividend per Share 2 - - - - - - - - - - 0.2441 - - - 0.3090
Announcement Date 30/08/19 27/08/21 22/04/22 28/10/22 14/04/23 28/04/23 25/08/23 27/10/23 19/04/24 27/04/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 8,024 9,163 1,268 1,338 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - 1,670 913 2,703 860 1,537 1,965
ROE (net income / shareholders' equity) 8.66% 3.37% 8.86% 1.01% 3.65% 4.54% 5.2% 5.49%
ROA (Net income/ Total Assets) 4.2% 1.68% 3.96% - - 2.05% 2.36% 2.93%
Assets 1 22,905 23,061 33,874 - - 45,167 46,849 40,675
Book Value Per Share 2 14.70 14.80 17.10 16.90 17.40 18.10 18.80 19.10
Cash Flow per Share 2 1.730 1.050 2.450 1.450 3.180 2.270 2.280 2.830
Capex 1 1,038 617 1,102 728 902 1,251 821 808
Capex / Sales 3.88% 7.5% 8.64% 6.74% 7.38% 9.54% 5.8% 5.3%
Announcement Date 25/04/20 23/04/21 22/04/22 14/04/23 19/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wangfujing Group Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
13.64 CNY
Average target price
17.4 CNY
Spread / Average Target
+27.57%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Retail - Department Stores

1st Jan change Capi.
WANGFUJING GROUP CO., LTD. Stock Wangfujing Group Co., Ltd.
-14.59% 2.14B
TRENT LIMITED Stock Trent Limited
+48.00% 19.28B
MINISO GROUP HOLDING LIMITED Stock MINISO Group Holding Limited
+17.75% 7.44B
FALABELLA S.A. Stock Falabella S.A.
+16.85% 6.88B
CANADIAN TIRE CORPORATION, LIMITED Stock Canadian Tire Corporation, Limited
-4.77% 5.69B
ISETAN MITSUKOSHI HOLDINGS LTD. Stock Isetan Mitsukoshi Holdings Ltd.
+45.99% 5.55B
MACY'S, INC. Stock Macy's, Inc.
-2.98% 5.37B
CCOOP GROUP CO., LTD Stock Ccoop Group Co., Ltd
+31.51% 5.08B
PEPKOR HOLDINGS LIMITED Stock Pepkor Holdings Limited
-5.96% 3.66B
HARVEY NORMAN HOLDINGS LIMITED Stock Harvey Norman Holdings Limited
+5.48% 3.65B
Retail - Department Stores
  1. Stock Market
  2. Equities
  3. 600859 Stock
  4. Financials Wangfujing Group Co., Ltd.