Subscribe

Xtep International Holdings Limited (1368.HK)

HKD3.69 +0.02 (+0.55%)
HK HKSE Consumer Cyclical Apparel - Retail
Address Tower A 361008
Xiamen, HK
CEO Shui Po Ding
IPO 2008-06-03
ISIN KYG982771092

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 1368.HK (HKD) Other OTC · XTEPY (USD) Other OTC · XTPEF (USD)
Description

Xtep International Holdings Limited specializes in the full scope of athletic product management, from designing and developing sports footwear, apparel, and accessories to their manufacturing, distribution, marketing, and brand stewardship. The company's business is segmented into three key areas: Mass Market, Athleisure, and Professional Sports. While its primary brand is Xtep, the company also markets products under the K-Swiss, Palladium, Saucony, and Merrell labels. Additionally, Xtep engages in the trading of sportswear items. Its vast product reach is supported by approximately 6,100 retail stores spread across 31 provinces, autonomous regions, and municipalities in the People's Republic of China, as well as internationally, further supplemented by a robust online platform. Established in 1999, Xtep International Holdings Limited is headquartered in Xiamen, People's Republic of China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD3.69 +0.02 (+0.55%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
15M
Beta
0.66
Float Shares
1.39B
Free Float %
51.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.66% +2.42% -0.93% -20.45% -24.56% -20.15% -28.50% -47.78% -48.92% +4.95% +11.58%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3.69
DCF (Unlevered) 14.30 +287.4%
DCF (Levered) 11.00 +198.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 95% Bullish
Rating 2026-05 Change
Strong Buy 5 -1
Buy 14 -1
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.89
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Retail: +6.8%
    +4.2% Q4'25: -6.5% (vs Q4'23)
  • EPS growth Apparel - Retail: +22.0%
    -4.1% Q4'25: +14.3% (vs Q4'23)
  • FCF margin FCF growth · Apparel - Retail: +16.3%
    +3.3% Q4'25: +5.1% (vs Q4'23)
  • EBIT margin Apparel - Retail: +8.8%
    +13.9% Q4'25: +9.4% (vs Q4'23)
  • ROIC Apparel - Retail: +9.9%
    +15.7% Q4'25: +20.9% (vs Q4'23)
  • Share dilution Apparel - Retail: +0.1%
    +10.9% Q4'25: +12.8% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Retail: 0.27×
    1.29× Q4'25: 0.87× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.57) × ERP
WACC = 80% × Ke + 20% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 14.49 Current price: 3.69
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
18 Rev. Ana.
16 EPS Ana.
Dec 2027
20 Rev. Ana.
18 EPS Ana.
Dec 2028
17 Rev. Ana.
15 EPS Ana.
Revenue
3.55B
est: 3.48B (+1.8%)
4.46B
est: 4.43B (+0.5%)
5.54B
est: 5.45B (+1.7%)
5.55B
est: 5.46B (+1.6%)
4.34B
est: 4.56B (-4.7%)
4.78B
est: 4.52B (+5.8%)
5.30B
est: 6.33B (-16.3%)
5.40B
est: 6.19B (-12.9%)
5.11B
est: 5.95B (-14.1%)
6.38B
est: 7.04B (-9.3%)
8.18B
est: 9.17B (-10.8%)
8.17B
est: 9.71B (-15.9%)
10.01B
est: 12.22B (-18.0%)
12.93B
est: 14.40B (-10.2%)
14.35B
est: 13.98B (+2.6%)
13.58B
est: 14.38B (-5.6%)
14.15B
est: 14.36B (-1.4%)
15.38B
15.16B – 15.58B
+7.1% YoY
16.36B
15.62B – 16.93B
+6.4% YoY
17.38B
16.85B – 17.80B
+6.2% YoY
EBITDA
717.42M
est: 716.29M (+0.2%)
1.01B
est: 915.13M (+10.2%)
1.27B
est: 1.23B (+3.4%)
1.20B
est: 1.23B (-3.0%)
881.24M
est: 932.87M (-5.5%)
767.32M
est: 868.68M (-11.7%)
937.27M
est: 912.39M (+2.7%)
1.03B
est: 956.73M (+7.6%)
842.55M
est: 725.16M (+16.2%)
1.11B
est: 799.27M (+39.3%)
1.39B
est: 1.27B (+9.6%)
1.04B
est: 1.15B (-9.1%)
1.55B
est: 1.25B (+23.7%)
1.72B
est: 1.37B (+25.7%)
1.93B
est: 2.21B (-12.5%)
2.09B
est: 2.28B (-8.0%)
2.14B
est: 2.27B (-5.8%)
2.43B
2.40B – 2.46B
+7.1% YoY
2.59B
2.47B – 2.68B
+6.4% YoY
2.75B
2.66B – 2.81B
+6.2% YoY
EBIT
701.36M
est: 734.44M (-4.5%)
987.07M
est: 893.10M (+10.5%)
1.24B
est: 1.20B (+3.3%)
1.16B
est: 1.22B (-5.3%)
927.69M
est: 944.56M (-1.8%)
839.41M
est: 886.80M (-5.3%)
968.94M
est: 964.96M (+0.4%)
969.90M
est: 975.31M (-0.6%)
774.51M
est: 808.27M (-4.2%)
1.10B
est: 906.99M (+21.7%)
1.26B
est: 1.36B (-7.2%)
878.23M
est: 1.24B (-29.3%)
1.38B
est: 1.35B (+1.8%)
1.48B
est: 1.48B (-0.1%)
1.63B
est: 2.14B (-23.8%)
1.90B
est: 2.14B (-11.1%)
1.97B
est: 2.19B (-10.4%)
2.35B
2.32B – 2.38B
+7.1% YoY
2.50B
2.39B – 2.59B
+6.4% YoY
2.66B
2.57B – 2.72B
+6.2% YoY
Net Income
647.52M
est: 631.87M (+2.5%)
813.68M
est: 824.47M (-1.3%)
966.41M
est: 999.73M (-3.3%)
810.02M
est: 968.51M (-16.4%)
605.97M
est: 676.29M (-10.4%)
478.01M
est: 600.18M (-20.4%)
622.60M
est: 570.38M (+9.2%)
527.85M
est: 659.31M (-19.9%)
408.14M
est: 465.25M (-12.3%)
656.52M
est: 510.93M (+28.5%)
727.65M
est: 851.87M (-14.6%)
513.03M
est: 732.12M (-29.9%)
908.34M
est: 797.24M (+13.9%)
921.69M
est: 996.68M (-7.5%)
1.03B
est: 1.20B (-14.3%)
1.24B
est: 1.24B (-0.2%)
1.37B
est: 1.50B (-8.4%)
1.38B
1.28B – 1.47B
-8.0% YoY
1.66B
1.48B – 1.83B
+20.3% YoY
1.73B
1.61B – 1.86B
+4.6% YoY
SGA
697.11M
est: 595.31M (+17.1%)
848.91M
est: 887.63M (-4.4%)
1.05B
est: 1.04B (+1.1%)
1.19B
est: 1.06B (+13.0%)
1.01B
est: 916.92M (+10.2%)
1.29B
est: 1.00B (+28.6%)
1.46B
est: 1.54B (-4.9%)
1.51B
est: 1.55B (-2.2%)
1.68B
est: 1.33B (+25.9%)
1.98B
est: 2.10B (-5.5%)
2.62B
est: 2.56B (+2.4%)
2.59B
est: 2.49B (+3.8%)
3.08B
est: 2.71B (+13.5%)
4.14B
est: 2.98B (+39.0%)
4.91B
est: 4.50B (+9.1%)
4.29B
est: 4.30B (-0.2%)
4.56B
est: 4.62B (-1.3%)
4.95B
4.88B – 5.01B
+7.1% YoY
5.26B
5.03B – 5.45B
+6.4% YoY
5.59B
5.42B – 5.73B
+6.2% YoY
EPS
0.30
est: 0.25 (+20.2%)
0.37
est: 0.31 (+20.4%)
0.44
est: 0.36 (+23.0%)
0.37
est: 0.33 (+11.0%)
0.28
est: 0.23 (+21.5%)
0.22
est: 0.21 (+4.5%)
0.29
est: 0.30 (-4.1%)
0.24
est: 0.30 (-21.1%)
0.19
est: 0.20 (-3.3%)
0.30
est: 0.30 (+1.3%)
0.31
est: 0.30 (+3.9%)
0.21
est: 0.20 (+5.6%)
0.36
est: 0.38 (-6.5%)
0.37
est: 0.37 (+0.9%)
0.48
est: 0.41 (+17.0%)
0.51
est: 0.47 (+8.0%)
0.50
est: 0.50 (-0.5%)
0.47
0.43 – 0.50
-6.5% YoY
0.54
0.50 – 0.62
+14.1% YoY
0.59
0.55 – 0.63
+10.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-28 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-27 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-26 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-22 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-21 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-20 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-19 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-18 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-15 A- 4/5 5/5 4/5 4/5 2/5 3/5 3/5
2026-05-14 A- 4/5 5/5 4/5 4/5 2/5 3/5 3/5
2026-05-13 A 4/5 5/5 4/5 4/5 2/5 3/5 4/5
2026-05-12 A 4/5 5/5 4/5 4/5 2/5 3/5 4/5
2026-05-11 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-06 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-05 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-05-04 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-30 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-29 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-28 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-27 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-22 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-21 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-20 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-17 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-16 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
935.70M
OE per share TTM
0.35
Owner's Yield
8.01%
Maintenance CapEx ratio
63.45%
Maint CapEx / Avg PPE
16.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 89 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
220.8K
Shares Outstanding
2.72B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Shui Po Ding Founder, Executive Chairman & Chief Executive Officer 6M male
Mei Qing Ding Executive Vice Chairman & Group VP 5M female
Lo Bun Yeung FCPA Group VP & Executive Director 999.6K male
Ming Zhong Ding Group VP & Executive Director 999.6K male
Zhong Tian Group President male
Sophia Wong Director of Investor Relations and Corporate Communications female
Yan Kiu Cheung Company Secretary male
Lizhi Ding Vice President & Group Chief Financial Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits