Chow Tai Fook Jewellery Group Limited Website

Chow Tai Fook Jewellery Group Limited

SEHK-1929

Basic

  • Market Cap

    HK$86.09B

  • EV

    HK$109.32B

  • Shares Out

    9,987.74M

  • Revenue

    HK$108.71B

  • Employees

    28,200

Margins

  • Gross

    20.5%

  • EBITDA

    9.5%

  • Operating

    8.2%

  • Pre-Tax

    8.03%

  • Net

    5.98%

  • FCF

    11.84%

Returns (5Yr Avg)

  • ROA

    7.31%

  • ROTA

    18.08%

  • ROE

    17.99%

  • ROCE

    21.97%

  • ROIC

    8.65%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$12.83

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    HK$7,695.4M

  • Net Debt

    HK$22.2B

  • Debt/Equity

    1.12

  • EBIT/Interest

    12.65

Growth (CAGR)

  • Rev 3Yr

    15.71%

  • Rev 5Yr

    10.28%

  • Rev 10Yr

    3.45%

  • Dil EPS 3Yr

    2.56%

  • Dil EPS 5Yr

    7.27%

  • Dil EPS 10Yr

    -1.11%

  • Rev Fwd 2Yr

    5.16%

  • EBITDA Fwd 2Yr

    3.27%

  • EPS Fwd 2Yr

    17.52%

  • EPS LT Growth Est

    9.83%

Dividends

  • Yield

  • Payout

    84.59%

  • DPS

    HK$0.55

  • DPS Growth 3Yr

    11.2%

  • DPS Growth 5Yr

    9.46%

  • DPS Growth 10Yr

    4.33%

  • DPS Growth Fwd 2Yr

    11.05%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

56,750.8

70,163.8

98,937.7

94,684.4

108,713

Total Revenues % Chg.

-14.9%

23.6%

41%

-4.3%

14.8%

Cost of Goods Sold, Total

40,654.6

50,089.1

76,598

73,512.9

86,428

Gross Profit

16,096.2

20,074.7

22,339.7

21,171.5

22,285

Selling General & Admin Expenses, Total

11,552.1

11,848.6

13,964

13,695.7

13,300.2

Other Operating Expenses

56.6

51.1

94.6

87.5

74.3

Other Operating Expenses, Total

11,608.7

11,899.7

14,058.6

13,783.2

13,374.5

Operating Income

4,487.5

8,175

8,281.1

7,388.3

8,910.5

Interest Expense, Total

-559.6

-376

-337.7

-585.4

-704.6

Interest And Investment Income

138.8

141.2

124.1

301.2

256.4

Net Interest Expenses

-420.8

-234.8

-213.6

-284.2

-448.2

Income (Loss) On Equity Invest.

3.5

4.6

5.8

0.3

-19.9

Currency Exchange Gains (Loss)

-234

336.4

138.1

-328.3

-288.7

Other Non Operating Income (Expenses)

387.4

466.5

739.9

625.9

614.9

EBT, Excl. Unusual Items

4,223.6

8,747.7

8,951.3

7,402

8,768.6

Merger & Related Restructuring Charges

-4.7

Impairment of Goodwill

-26.3

-231.5

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

41.1

-30.5

-29.7

-31.3

-40.3

Asset Writedown

-63.4

-381.5

15.3

Other Unusual Items

34.2

290.4

61.4

60.5

EBT, Incl. Unusual Items

4,204.5

8,394.6

8,983

7,446.5

8,728.3

Income Tax Expense

1,221.4

2,218.5

2,103.1

1,957

2,121.1

Earnings From Continuing Operations

2,983.1

6,176.1

6,879.9

5,489.5

6,607.2

Minority Interest

-82.1

-149.7

-167.6

-105.1

-107.9

Net Income

2,901

6,026.4

6,712.3

5,384.4

6,499.3

Net Income to Common Incl Extra Items

2,901

6,026.4

6,712.3

5,384.4

6,499.3

Net Income to Common Excl. Extra Items

2,901

6,026.4

6,712.3

5,384.4

6,499.3

Total Shares Outstanding

10,000

10,000

10,000

10,000

9,987.7

Weighted Avg. Shares Outstanding

10,000

10,000

10,000

10,000

9,996.5

Weighted Avg. Shares Outstanding Dil

10,000

10,000

10,000

10,000

9,996.5

EPS

0.3

0.6

0.7

0.5

0.7

EPS Diluted

0.3

0.6

0.7

0.5

0.7

EBITDA

5,519.9

9,260.6

9,490.5

8,722.5

10,328.1

Effective Tax Rate

29%

26.4%

23.4%

26.3%

24.3%