Stock 603801 ZBOM HOME COLLECTION CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zbom Home Collection Co.,Ltd

Equities

603801

CNE100002QR1

Construction Supplies & Fixtures

End-of-day quote Shanghai S.E.
Other stock markets
 23:00:00 29/04/2024 BST 		5-day change 1st Jan Change
14.92 CNY -2.99% Intraday chart for Zbom Home Collection Co.,Ltd +6.27% -11.03%
04-25 Zbom Home Collection Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 Zbom Home Collection Co.,Ltd Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 3,842 5,061 7,483 9,303 8,207 6,467 6,467 -
Enterprise Value (EV) 1 3,842 5,061 7,483 9,303 8,207 6,665 5,304 5,144
P/E ratio 14.1 x 15.6 x 19.4 x 18.8 x 15.3 x 12.3 x 9.77 x 8.47 x
Yield 3.58% 2.83% 2.32% 1.97% 2.6% 4.17% 4.07% 4.05%
Capitalization / Revenue 1.58 x 1.71 x 1.95 x 1.81 x 1.52 x 1.19 x 0.94 x 0.82 x
EV / Revenue 1.58 x 1.71 x 1.95 x 1.81 x 1.52 x 1.09 x 0.77 x 0.66 x
EV / EBITDA 9.98 x 10.7 x 13.7 x 13.7 x 10.8 x 8.23 x 5.8 x 5.06 x
EV / FCF - - - - 21,209,005 x - - -
FCF Yield - - - - 0% - - -
Price to Book 2.05 x 2.7 x 3.46 x 3.67 x 2.91 x 2.23 x 1.76 x 1.52 x
Nbr of stocks (in thousands) 439,040 425,873 424,994 428,132 427,448 433,428 433,428 -
Reference price 2 8.750 11.88 17.61 21.73 19.20 14.92 14.92 14.92
Announcement Date 05/03/19 02/03/20 03/02/21 11/03/22 12/03/23 12/03/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 2,433 2,962 3,840 5,153 5,389 6,116 6,866 7,842
EBITDA 1 385 474.4 548 676.8 763.3 810.2 914 1,017
EBIT 1 321.8 384.8 436.2 551.8 576.3 619.4 714.3 833.6
Operating Margin 13.23% 12.99% 11.36% 10.71% 10.69% 10.13% 10.4% 10.63%
Earnings before Tax (EBT) 1 319.5 380.6 429.3 549.7 576.9 622.4 718.8 837
Net income 1 272.9 329.4 395.4 505.5 536.7 595.1 667.3 769.8
Net margin 11.22% 11.12% 10.3% 9.81% 9.96% 9.73% 9.72% 9.82%
EPS 2 0.6216 0.7613 0.9058 1.157 1.254 1.361 1.528 1.762
Free Cash Flow - - - - 387 - - -
FCF margin - - - - 7.18% - - -
FCF Conversion (EBITDA) - - - - 50.7% - - -
FCF Conversion (Net income) - - - - 72.1% - - -
Dividend per Share 2 0.3134 0.3367 0.4082 0.4286 0.5000 0.7000 0.6075 0.6048
Announcement Date 05/03/19 02/03/20 03/02/21 11/03/22 12/03/23 12/03/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q4 2022 Q1 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,908 1,831 - - 2,188 1,617 1,819 2,358 - -
EBITDA 1 - - - - - 201.8 220.8 271.6 - -
EBIT 1 - - - - 245.1 152.3 171.4 222.2 - -
Operating Margin - - - - 11.21% 9.42% 9.42% 9.42% - -
Earnings before Tax (EBT) 1 - - - - 246.2 160 180 233.3 - -
Net income 1 151.8 205.5 51.29 170 245.7 153 172.1 223.1 - -
Net margin 7.95% 11.22% - - 11.23% 9.46% 9.46% 9.46% - -
EPS 2 - - 0.1170 0.3934 0.5500 0.3504 0.3942 0.5110 - -
Dividend per Share 2 - - - - - - - 0.7300 - -
Announcement Date 30/08/21 11/03/22 26/04/22 30/10/23 12/03/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - - - 603 1,163 1,323
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - 387 - - -
ROE (net income / shareholders' equity) 15.4% 17.6% 19.2% 21.2% 19.9% 19.2% 18.3% 18.1%
ROA (Net income/ Total Assets) - 11.2% 10.9% - 9.68% 9.75% 9.56% 9.65%
Assets 1 - 2,940 3,614 - 5,546 6,240 6,982 7,977
Book Value Per Share 2 4.260 4.410 5.090 5.930 6.590 7.530 8.470 9.830
Cash Flow per Share 2 0.8400 0.7900 1.480 1.130 1.750 1.730 2.360 2.310
Capex 1 378 333 391 515 379 359 317 283
Capex / Sales 15.53% 11.24% 10.17% 10% 7.03% 5.87% 4.61% 3.61%
Announcement Date 05/03/19 02/03/20 03/02/21 11/03/22 12/03/23 12/03/24 - -
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 Zbom Home Collection Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
14.92 CNY
Average target price
23.2 CNY
Spread / Average Target
+55.52%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Kitchen Cabinets

1st Jan change Capi.
ZBOM HOME COLLECTION CO.,LTD Stock Zbom Home Collection Co.,Ltd
-11.03% 893M
MASTERBRAND, INC. Stock MasterBrand, Inc.
+12.66% 2.12B
AMERICAN WOODMARK CORPORATION Stock American Woodmark Corporation
+0.20% 1.47B
TAKARA STANDARD CO.,LTD. Stock Takara Standard Co.,Ltd.
+16.85% 823M
NANJING OLO HOME FURNISHING CO.,LTD Stock Nanjing OLO Home Furnishing Co.,Ltd
-27.36% 306M
NOBIA AB Stock Nobia AB
-59.02% 277M
CAESARSTONE LTD. Stock Caesarstone Ltd.
+68.72% 218M
GUANGDONG PIANO CUSTOMIZED FURNITURE CO., LTD. Stock Guangdong Piano Customized Furniture Co., Ltd.
-34.45% 213M
SIGNATURE INTERNATIONAL Stock Signature International
+53.22% 174M
TCM GROUP A/S Stock TCM Group A/S
+11.65% 75.94M
Kitchen Cabinets
  1. Stock Market
  2. Equities
  3. 603801 Stock
  4. Financials Zbom Home Collection Co.,Ltd