C

Crystal International Group Ltd
HKEX:2232

Watchlist Manager
Crystal International Group Ltd
HKEX:2232
Watchlist
Price: 4.53 HKD 0.67% Market Closed
Market Cap: 12.9B HKD

Intrinsic Value

The intrinsic value of one Crystal International Group Ltd stock under the Base Case scenario is 8.54 HKD. Compared to the current market price of 4.53 HKD, Crystal International Group Ltd is Undervalued by 47%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
8.54 HKD
Undervaluation 47%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
Crystal International Group Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Crystal International Group Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Crystal International Group Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

No research report yet

Want a deep‑dive on Crystal International Group Ltd?
Request it below and we’ll move it up the queue.

Request This Report
What’s Inside the Report:
Whether it’s a smart buy right now
If the stock is undervalued
Its long-term growth potential
Whether the dividend is safe
How it compares to peers
How strong its moat is
Whether management can be trusted
You Can Read These Reports Right Now
Dive in while we’re working on Crystal International Group Ltd’s research
View All Researches
Crystal International Group Ltd
HKEX:2232
HK
Textiles, Apparel & Luxury Goods
Market Cap
12.9B HKD
IPO
Nov 3, 2017
HK
Textiles, Apparel & Luxury Goods
Market Cap
12.9B HKD
IPO
Nov 3, 2017
Price
HK$false
EPS
$false
AI Assistant
AI Assistant
Ask me anything about Crystal International Group Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Crystal International Group Ltd

Current Assets 1.4B
Cash & Short-Term Investments 573.5m
Receivables 504m
Other Current Assets 282.9m
Non-Current Assets 894.1m
Long-Term Investments 11.8m
PP&E 736.9m
Intangibles 141.1m
Other Non-Current Assets 4.3m
Efficiency

Free Cash Flow Analysis
Crystal International Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Crystal International Group Ltd

Revenue
2.5B USD
Cost of Revenue
-2B USD
Gross Profit
486.2m USD
Operating Expenses
-225.9m USD
Operating Income
260.3m USD
Other Expenses
-59.8m USD
Net Income
200.5m USD
Fundamental Scores

Profitability Score
Profitability Due Diligence

Crystal International Group Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Year Average ROIC
Positive Revenue Growth Forecast
Positive ROIC
56/100
Profitability
Score

Crystal International Group Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Crystal International Group Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

91/100
Solvency
Score

Crystal International Group Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Crystal International Group Ltd

Wall Street analysts forecast Crystal International Group Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Crystal International Group Ltd is 6.77 HKD with a low forecast of 6.24 HKD and a high forecast of 7.98 HKD.

Lowest
Price Target
6.24 HKD
38% Upside
Average
Price Target
6.77 HKD
49% Upside
Highest
Price Target
7.98 HKD
76% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Crystal International Group Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one Crystal International Group Ltd stock?

The intrinsic value of one Crystal International Group Ltd stock under the Base Case scenario is 8.54 HKD.

Is Crystal International Group Ltd stock undervalued or overvalued?

Compared to the current market price of 4.53 HKD, Crystal International Group Ltd is Undervalued by 47%.

Back to Top