pww.comPop Mart International Group Limited - SEHK:9992

Valuation And Growth

Segments

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020

Valuation Multiples

TEV/LTM Unlevered FCF

51.31

52.10

49.55

49.67

38.34

28.25

-

29.33

26.80

25.90

23.37

-

16.11

13.99

16.87

20.19

18.23

19.91

-

35.76

26.93

26.65

30.21

-

-

-

-

-

173.27

291.56

-

41.19

101.73

78.71

96.73

-

42.11

41.30

48.94

60.18

50.47

59.39

-

124.45

172.24

154.41

142.04

-

-

-

-

Market Cap/LTM Levered FCF

54.83

55.63

53.05

53.17

41.72

31.51

-

33.16

30.60

29.68

27.12

-

20.63

18.47

21.41

24.80

22.80

24.52

-

44.71

35.51

35.21

38.93

-

-

-

-

-

-

-

-

55.45

118.20

94.34

113.02

-

48.23

47.42

55.12

66.47

56.66

65.67

-

137.19

185.65

167.57

155.03

-

-

-

-

P/LTM Normalized EPS

94.60

95.98

91.54

91.75

71.99

54.37

45.90

57.56

53.12

51.52

47.08

39.82

52.17

46.68

53.95

62.48

57.41

61.68

67.94

71.83

57.00

56.28

61.98

64.64

36.74

42.72

33.40

29.22

17.12

24.34

34.46

28.00

58.95

47.05

56.30

52.81

65.73

64.56

75.05

90.50

77.15

89.41

98.64

122.66

165.99

149.83

138.62

127.73

221.94

182.69

200.83

P/LTM EPS

75.11

76.21

72.68

72.84

57.15

43.17

37.17

46.51

42.92

41.63

38.04

32.26

39.49

35.33

40.84

47.29

43.46

46.69

51.43

55.76

44.25

43.69

48.11

54.36

30.94

35.98

28.13

24.61

14.42

20.50

29.03

23.65

49.80

39.75

47.57

45.20

57.73

56.70

65.92

79.49

67.76

78.53

86.64

109.54

148.24

133.80

123.79

114.26

197.78

162.80

178.97

P/BV

13.62

13.81

13.18

13.20

10.36

7.83

6.74

6.44

5.94

5.76

5.26

4.46

3.34

2.98

3.45

3.99

3.67

3.94

4.34

3.76

2.98

2.94

3.24

3.66

3.66

4.25

3.32

2.91

1.70

2.42

3.43

3.02

6.35

5.07

6.06

5.67

7.23

7.10

8.25

9.95

8.48

9.83

10.85

10.96

14.83

13.39

12.38

10.05

80.72

66.44

73.04

P/Tangible BV

13.82

14.02

13.37

13.40

10.52

7.94

6.84

6.53

6.03

5.85

5.34

4.53

3.39

3.04

3.51

4.06

3.73

4.01

4.42

3.84

3.04

3.01

3.31

3.74

3.72

4.33

3.38

2.96

1.73

2.46

3.49

3.08

6.48

5.17

6.19

5.78

7.33

7.20

8.37

10.10

8.61

9.97

11.01

11.13

15.06

13.59

12.57

10.20

86.68

71.35

78.43

TEV/LTM Total Revenue

13.45

13.66

12.99

13.02

10.05

7.41

6.26

7.09

6.48

6.26

5.65

4.67

3.77

3.28

3.95

4.73

4.27

4.66

5.23

4.66

3.51

3.48

3.94

4.59

4.13

4.94

3.67

3.11

1.46

2.46

3.86

3.47

8.57

6.63

8.15

7.70

11.58

11.36

13.46

16.55

13.88

16.34

18.18

24.58

34.02

30.50

28.06

25.73

58.36

47.99

52.78

Market Cap/LTM Total Revenue

14.22

14.42

13.76

13.79

10.82

8.17

7.03

7.91

7.30

7.08

6.47

5.49

4.73

4.24

4.91

5.69

5.23

5.62

6.19

5.60

4.45

4.41

4.87

5.52

5.01

5.83

4.56

4.00

2.35

3.34

4.75

4.51

9.61

7.67

9.19

8.74

13.15

12.92

15.02

18.12

15.44

17.90

19.75

26.72

36.16

32.64

30.20

27.87

58.68

48.30

53.09

TEV/LTM EBITDA

41.64

42.28

40.22

40.31

31.12

22.93

22.74

23.25

21.25

20.53

18.53

19.19

14.48

12.58

15.16

18.15

16.38

17.90

28.26

18.52

13.95

13.80

15.65

25.72

12.70

15.22

11.30

9.58

4.49

7.56

14.56

9.83

24.28

18.78

23.09

27.24

29.57

29.00

34.37

42.26

35.44

41.70

54.74

61.11

84.57

75.82

69.75

80.36

134.32

110.43

121.47

TEV/LTM EBIT

58.00

58.89

56.01

56.15

43.35

31.93

26.45

35.46

32.41

31.31

28.26

23.29

28.92

25.12

30.29

36.25

32.73

35.75

40.12

38.25

28.80

28.50

32.31

34.62

18.88

22.62

16.80

14.24

6.68

11.24

17.66

13.53

33.41

25.85

31.77

29.62

38.75

38.01

45.04

55.38

46.44

54.65

60.84

80.67

111.65

100.09

92.07

84.33

165.07

135.72

149.29

Margin Analysis

Gross Margin

63.20

63.20

63.20

63.20

63.20

63.20

62.38

62.38

62.38

61.32

61.32

61.32

60.20

60.20

60.20

58.80

58.80

58.80

58.18

58.18

58.18

57.49

57.49

57.49

58.45

58.45

58.45

59.33

59.33

59.33

60.31

60.31

60.31

61.43

61.43

61.43

62.02

62.02

62.02

62.79

62.79

62.79

63.06

63.06

63.06

63.42

63.42

63.42

64.57

64.57

64.57

SG&A Margin

40.90

40.90

40.90

40.90

40.90

40.90

41.84

41.84

41.84

43.04

43.04

43.04

44.51

44.51

44.51

46.34

46.34

46.34

46.52

46.52

46.52

46.72

46.72

46.72

43.09

43.09

43.09

39.79

39.79

39.79

38.50

38.50

38.50

37.05

37.05

37.05

36.24

36.24

36.24

35.21

35.21

35.21

35.63

35.63

35.63

36.21

36.21

36.21

35.01

35.01

35.01

EBITDA Margin

27.11

27.11

27.11

27.11

27.11

27.11

25.93

25.93

25.93

24.43

24.43

24.43

21.65

21.65

21.65

18.22

18.22

18.22

17.85

17.85

17.85

17.43

17.43

17.43

22.25

22.25

22.25

26.64

26.64

26.64

28.25

28.25

28.25

30.07

30.07

30.07

31.34

31.34

31.34

32.99

32.99

32.99

32.86

32.86

32.86

32.69

32.69

32.69

34.72

34.72

34.72

EBIT Margin

22.77

22.77

22.77

22.77

22.77

22.77

21.32

21.32

21.32

19.46

19.46

19.46

16.24

16.24

16.24

12.26

12.26

12.26

11.95

11.95

11.95

11.59

11.59

11.59

16.82

16.82

16.82

21.58

21.58

21.58

23.35

23.35

23.35

25.35

25.35

25.35

26.85

26.85

26.85

28.79

28.79

28.79

28.72

28.72

28.72

28.62

28.62

28.62

31.13

31.13

31.13

Earnings from Cont. Ops Margin

19.59

19.59

19.59

19.59

19.59

19.59

18.57

18.57

18.57

17.28

17.28

17.28

15.03

15.03

15.03

12.23

12.23

12.23

11.31

11.31

11.31

10.30

10.30

10.30

13.46

13.46

13.46

16.32

16.32

16.32

17.59

17.59

17.59

19.03

19.03

19.03

20.05

20.05

20.05

21.36

21.36

21.36

21.13

21.13

21.13

20.82

20.82

20.82

22.41

22.41

22.41

Net Income Margin

18.98

18.98

18.98

18.98

18.98

18.98

18.19

18.19

18.19

17.18

17.18

17.18

14.96

14.96

14.96

12.21

12.21

12.21

11.30

11.30

11.30

10.30

10.30

10.30

13.45

13.45

13.45

16.32

16.32

16.32

17.59

17.59

17.59

19.02

19.02

19.02

20.04

20.04

20.04

21.36

21.36

21.36

21.14

21.14

21.14

20.83

20.83

20.83

22.42

22.42

22.42

Levered Free Cash Flow Margin

25.93

25.93

25.93

25.93

25.93

25.93

25.79

25.79

25.79

23.85

23.85

23.85

23.07

23.07

23.07

22.94

22.94

22.94

23.21

23.21

23.21

12.51

12.51

12.51

14.90

14.90

14.90

0.51

0.51

0.51

0.45

0.45

0.45

8.14

8.14

8.14

6.56

6.56

6.56

26.73

26.73

26.73

26.44

26.44

26.44

18.42

18.42

18.42

-

-

-

Unlevered Free Cash Flow Margin

26.22

26.22

26.22

26.22

26.22

26.22

26.09

26.09

26.09

24.17

24.17

24.17

23.46

23.46

23.46

23.42

23.42

23.42

23.72

23.72

23.72

13.03

13.03

13.03

15.33

15.33

15.33

0.85

0.85

0.85

0.77

0.77

0.77

8.43

8.43

8.43

6.83

6.83

6.83

26.99

26.99

26.99

26.70

26.70

26.70

18.69

18.69

18.69

-

-

-

Margin Analysis

Total Revenue

-
-
-
-
-
-
-
-

HKD$ 8910.88

-
-

HKD$ 7945.02

-
-

HKD$ 6787.10

-
-

HKD$ 6125.37

-
-

HKD$ 5463.63

-
-

HKD$ 5218.58

-
-

HKD$ 4973.53

-
-

HKD$ 5221.05

-
-

HKD$ 5468.56

-
-

HKD$ 5152.82

-
-

HKD$ 4837.09

-
-

HKD$ 4286.45

-
-

HKD$ 3735.82

-
-

HKD$ 3221.60

-
-

HKD$ 2707.38

Profitability

Return on Equity

20.00 %

20.00 %

20.00 %

20.00 %

20.00 %

20.00 %

16.91 %

16.91 %

16.91 %

14.77 %

14.77 %

14.77 %

11.59 %

11.59 %

11.59 %

8.60 %

8.60 %

8.60 %

7.60 %

7.60 %

7.60 %

6.90 %

6.90 %

6.90 %

9.46 %

9.46 %

9.46 %

12.34 %

12.34 %

12.34 %

12.53 %

12.53 %

12.53 %

13.20 %

13.20 %

13.20 %

12.32 %

12.32 %

12.32 %

19.61 %

19.61 %

19.61 %

16.73 %

16.73 %

16.73 %

15.57 %

15.57 %

15.57 %

-

-

-

Return on Assets

11.40 %

11.40 %

11.40 %

11.40 %

11.40 %

11.40 %

9.52 %

9.52 %

9.52 %

8.26 %

8.26 %

8.26 %

6.22 %

6.22 %

6.22 %

4.40 %

4.40 %

4.40 %

4.10 %

4.10 %

4.10 %

3.96 %

3.96 %

3.96 %

6.03 %

6.03 %

6.03 %

8.44 %

8.44 %

8.44 %

8.60 %

8.60 %

8.60 %

9.30 %

9.30 %

9.30 %

8.73 %

8.73 %

8.73 %

13.24 %

13.24 %

13.24 %

11.39 %

11.39 %

11.39 %

11.19 %

11.19 %

11.19 %

-

-

-

Return on Capital

13.27 %

13.27 %

13.27 %

13.27 %

13.27 %

13.27 %

11.07 %

11.07 %

11.07 %

9.42 %

9.42 %

9.42 %

7.09 %

7.09 %

7.09 %

4.93 %

4.93 %

4.93 %

4.59 %

4.59 %

4.59 %

4.42 %

4.42 %

4.42 %

6.73 %

6.73 %

6.73 %

9.45 %

9.45 %

9.45 %

9.63 %

9.63 %

9.63 %

10.26 %

10.26 %

10.26 %

9.63 %

9.63 %

9.63 %

15.30 %

15.30 %

15.30 %

13.16 %

13.16 %

13.16 %

12.49 %

12.49 %

12.49 %

-

-

-

Dividends

Dividend/Market Cap

-

0.33 %

0.35 %

0.34 %

0.44 %

0.58 %

0.68 %

0.75 %

0.81 %

0.83 %

0.90 %

1.06 %

0.50 %

0.56 %

0.48 %

0.42 %

0.45 %

0.42 %

0.38 %

0.45 %

0.56 %

0.57 %

0.52 %

0.46 %

0.79 %

0.70 %

0.87 %

0.97 %

1.61 %

1.16 %

0.85 %

0.99 %

0.47 %

0.59 %

0.50 %

0.55 %

0.47 %

0.48 %

0.41 %

0.34 %

0.39 %

0.34 %

0.31 %

0.32 %

0.23 %

-

-

-

-

-

-

Buyback Yield/Market Cap

-

-0.07 %

0.22 %

0.25 %

0.27 %

0.37 %

0.50 %

0.50 %

0.58 %

1.01 %

1.39 %

1.66 %

3.15 %

3.09 %

2.80 %

3.03 %

3.13 %

3.27 %

3.53 %

3.57 %

4.67 %

4.26 %

3.99 %

3.79 %

2.35 %

2.45 %

2.45 %

2.19 %

2.08 %

1.83 %

1.57 %

1.53 %

0.31 %

0.31 %

0.20 %

0.14 %

0.10 %

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Dividend/TEV

-

0.35 %

0.37 %

0.36 %

0.47 %

0.64 %

0.77 %

0.83 %

0.91 %

0.94 %

1.03 %

1.25 %

0.63 %

0.72 %

0.60 %

0.50 %

0.56 %

0.51 %

0.45 %

0.53 %

0.71 %

0.72 %

0.65 %

0.56 %

0.96 %

0.82 %

1.08 %

1.24 %

2.59 %

1.58 %

1.04 %

1.28 %

0.53 %

0.69 %

0.56 %

0.62 %

0.54 %

0.54 %

0.46 %

0.37 %

0.44 %

0.37 %

0.33 %

0.34 %

0.25 %

-

-

-

-

-

-

Buyback/TEV

-

-0.08 %

0.23 %

0.26 %

0.29 %

0.41 %

0.56 %

0.56 %

0.65 %

1.14 %

1.60 %

1.95 %

3.95 %

3.99 %

3.48 %

3.65 %

3.83 %

3.94 %

4.17 %

4.28 %

5.92 %

5.40 %

4.94 %

4.56 %

2.86 %

2.89 %

3.04 %

2.81 %

3.34 %

2.49 %

1.93 %

1.98 %

0.35 %

0.36 %

0.23 %

0.16 %

0.11 %

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Free Cash Flow Yield/Market Cap

-

2.92 %

3.06 %

3.06 %

3.90 %

5.16 %

6.00 %

6.64 %

7.19 %

6.21 %

6.80 %

8.02 %

9.24 %

10.32 %

8.90 %

5.92 %

6.44 %

5.99 %

3.82 %

4.44 %

5.58 %

-6.09 %

-5.51 %

-4.87 %

-13.76 %

-11.83 %

-15.13 %

-7.83 %

-13.34 %

-9.37 %

1.34 %

1.52 %

0.71 %

0.61 %

0.51 %

0.54 %

0.26 %

0.26 %

0.23 %

-2.50 %

-2.94 %

-2.53 %

-4.77 %

-4.92 %

-3.64 %

-1.75 %

-1.89 %

-2.04 %

0.42 %

0.51 %

0.46 %

Free Cash Flow Yield/TEV

-

3.09 %

3.24 %

3.24 %

4.19 %

5.69 %

6.73 %

7.40 %

8.10 %

7.03 %

7.79 %

9.43 %

11.59 %

13.34 %

11.06 %

7.12 %

7.89 %

7.22 %

4.52 %

5.32 %

7.07 %

-7.73 %

-6.82 %

-5.86 %

-16.71 %

-13.95 %

-18.78 %

-10.06 %

-21.44 %

-12.74 %

1.65 %

1.98 %

0.80 %

0.71 %

0.58 %

0.61 %

0.29 %

0.30 %

0.25 %

-2.74 %

-3.27 %

-2.78 %

-5.18 %

-5.35 %

-3.87 %

-1.87 %

-2.03 %

-2.21 %

0.42 %

0.51 %

0.46 %

Growth

Total Revenue

HKD$ 58.61

HKD$ 58.61

HKD$ 58.61

HKD$ 58.61

HKD$ 58.61

HKD$ 58.61

HKD$ 48.06

HKD$ 48.06

HKD$ 48.06

HKD$ 36.46

HKD$ 36.46

HKD$ 36.46

HKD$ 17.32

HKD$ 17.32

HKD$ 17.32

HKD$ -0.09

HKD$ -0.09

HKD$ -0.09

HKD$ 1.28

HKD$ 1.28

HKD$ 1.28

HKD$ 2.82

HKD$ 2.82

HKD$ 2.82

HKD$ 21.80

HKD$ 21.80

HKD$ 21.80

HKD$ 46.38

HKD$ 46.38

HKD$ 46.38

HKD$ 59.95

HKD$ 59.95

HKD$ 59.95

HKD$ 78.66

HKD$ 78.66

HKD$ 78.66

HKD$ 78.00

HKD$ 78.00

HKD$ 78.00

HKD$ 77.15

HKD$ 77.15

HKD$ 77.15

HKD$ 64.28

HKD$ 64.28

HKD$ 64.28

HKD$ 49.31

HKD$ 49.31

HKD$ 49.31

-
-
-

Gross Profit

70.49 %

70.49 %

70.49 %

70.49 %

70.49 %

70.49 %

58.75 %

58.75 %

58.75 %

45.56 %

45.56 %

45.56 %

20.83 %

20.83 %

20.83 %

-0.98 %

-0.98 %

-0.98 %

-2.31 %

-2.31 %

-2.31 %

-3.77 %

-3.77 %

-3.77 %

14.79 %

14.79 %

14.79 %

38.31 %

38.31 %

38.31 %

52.99 %

52.99 %

52.99 %

73.05 %

73.05 %

73.05 %

70.97 %

70.97 %

70.97 %

68.40 %

68.40 %

68.40 %

58.25 %

58.25 %

58.25 %

46.20 %

46.20 %

46.20 %

-

-

-

EBITDA

136.25 %

136.25 %

136.25 %

136.25 %

136.25 %

136.25 %

115.31 %

115.31 %

115.31 %

91.29 %

91.29 %

91.29 %

14.15 %

14.15 %

14.15 %

-31.67 %

-31.67 %

-31.67 %

-35.99 %

-35.99 %

-35.99 %

-40.40 %

-40.40 %

-40.40 %

-13.51 %

-13.51 %

-13.51 %

18.22 %

18.22 %

18.22 %

37.49 %

37.49 %

37.49 %

64.33 %

64.33 %

64.33 %

60.69 %

60.69 %

60.69 %

56.61 %

56.61 %

56.61 %

42.21 %

42.21 %

42.21 %

26.06 %

26.06 %

26.06 %

-

-

-

Earnings from Cont. Ops.

154.10 %

154.10 %

154.10 %

154.10 %

154.10 %

154.10 %

143.13 %

143.13 %

143.13 %

128.83 %

128.83 %

128.83 %

31.00 %

31.00 %

31.00 %

-25.17 %

-25.17 %

-25.17 %

-34.90 %

-34.90 %

-34.90 %

-44.32 %

-44.32 %

-44.32 %

-18.23 %

-18.23 %

-18.23 %

11.86 %

11.86 %

11.86 %

33.16 %

33.16 %

33.16 %

63.30 %

63.30 %

63.30 %

59.20 %

59.20 %

59.20 %

54.73 %

54.73 %

54.73 %

35.94 %

35.94 %

35.94 %

16.00 %

16.00 %

16.00 %

-

-

-

Net Income

146.54 %

146.54 %

146.54 %

146.54 %

146.54 %

146.54 %

138.29 %

138.29 %

138.29 %

127.55 %

127.55 %

127.55 %

30.50 %

30.50 %

30.50 %

-25.23 %

-25.23 %

-25.23 %

-34.92 %

-34.92 %

-34.92 %

-44.32 %

-44.32 %

-44.32 %

-18.25 %

-18.25 %

-18.25 %

11.81 %

11.81 %

11.81 %

33.09 %

33.09 %

33.09 %

63.20 %

63.20 %

63.20 %

59.15 %

59.15 %

59.15 %

54.72 %

54.72 %

54.72 %

35.96 %

35.96 %

35.96 %

16.05 %

16.05 %

16.05 %

-

-

-

Unlevered Free Cash Flow

77.67 %

77.67 %

77.67 %

77.67 %

77.67 %

77.67 %

62.97 %

62.97 %

62.97 %

153.15 %

153.15 %

153.15 %

79.55 %

79.55 %

79.55 %

2659.21 %

2659.21 %

2659.21 %

3028.01 %

3028.01 %

3028.01 %

58.88 %

58.88 %

58.88 %

173.27 %

173.27 %

173.27 %

-95.40 %

-95.40 %

-95.40 %

-95.40 %

-95.40 %

-95.40 %

-19.41 %

-19.41 %

-19.41 %

-

-

-

-

-

-

-

-

-

43.95 %

43.95 %

43.95 %

-

-

-

Dividend per Share

224.25 %

224.25 %

224.25 %

224.25 %

224.25 %

224.25 %

224.25 %

224.25 %

224.25 %

224.25 %

224.25 %

224.25 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

-42.91 %

2.01 %

2.01 %

2.01 %

2.01 %

2.01 %

2.01 %

2.01 %

2.01 %

2.01 %

2.01 %

2.01 %

2.01 %

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Balance Sheet

  • 1y
  • 2y
  • 5y
  • ALL


© 2024 PWW Financial Data Platform. All rights reserved.