Subscribe

Crystal International Group Limited (2232.HK)

HKD5.92 -0.07 (-1.17%)
HK HKSE Consumer Cyclical Apparel - Manufacturers
Address AXA Tower 417940
Kwun Tong, HK
CEO Ching Leung Lo
IPO 2017-11-03
ISIN KYG2701R1011

Explore sections of this company profile

Description

Crystal International Group Limited operates as an investment holding company focusing on the global production and distribution of various clothing items. Its operations extend across the Asia Pacific region, the United States, Europe, and other international markets. The company's extensive product portfolio encompasses lifestyle apparel, denim goods, intimate wear, sweaters, and specialized sportswear and outdoor clothing, all supplied to a diverse range of fashion brands. Established in 1970, the firm adopted its current name, Crystal International Group Limited, in March 2017, having previously been known as Crystal International Limited. Its corporate headquarters are located in Kwun Tong, Hong Kong.

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
HKD5.92 -0.07 (-1.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.57
Float Shares
546.34M
Free Float %
19.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.97% +3.61% -8.36% -19.06% -19.49% -10.00% +21.08% +127.55% +67.50% -23.57% -23.57%
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
5.92
DCF (Unlevered) 8.62 +45.6%
DCF (Levered) 9.10 +53.7%

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) 89% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 7 -2
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.68
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    +7.0% Q4'25: +20.9% (vs Q4'23)
  • EPS growth Apparel - Manufacturers: +10.5%
    +12.0% Q4'25: +40.6% (vs Q4'23)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    +5.7% Q4'25: +1.7% (vs Q4'23)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +10.1% Q4'25: +10.8% (vs Q4'23)
  • ROIC Apparel - Manufacturers: +6.0%
    +17.0% Q4'25: +38.2% (vs Q4'23)
  • Share dilution Apparel - Manufacturers: +0.0%
    +0.0% Q4'25: +0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    0.12× Q4'25: 0.05× (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 (0.56) × ERP
WACC = 98% × Ke + 2% × Kd (31.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8.64 Current price: 5.92
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 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
9 Rev. Ana.
6 EPS Ana.
Dec 2027
9 Rev. Ana.
6 EPS Ana.
Dec 2028
8 Rev. Ana.
5 EPS Ana.
Revenue
2.18B
est: 2.19B (-0.6%)
2.50B
est: 2.54B (-1.7%)
2.43B
est: 2.42B (+0.3%)
1.99B
est: 2.13B (-6.6%)
2.34B
est: 2.33B (+0.7%)
2.49B
est: 2.57B (-3.0%)
2.18B
est: 289.69M (+651.6%)
2.47B
est: 2.46B (+0.4%)
2.64B
est: 2.71B (-2.6%)
2.89B
2.86B – 2.91B
+6.4% YoY
3.14B
3.07B – 3.24B
+8.9% YoY
3.44B
3.39B – 3.51B
+9.4% YoY
EBITDA
244.60M
est: 248.67M (-1.6%)
243.85M
est: 31.95M (+663.3%)
273.42M
est: 27.97M (+877.5%)
202.19M
est: 27.06M (+647.1%)
260.82M
est: 31.06M (+739.6%)
295.71M
est: 33.09M (+793.7%)
248.03M
est: 34.26M (+623.9%)
300.88M
est: 288.88M (+4.2%)
331.58M
est: 320.85M (+3.3%)
341.25M
338.54M – 344.14M
+6.4% YoY
371.64M
363.57M – 383.39M
+8.9% YoY
406.75M
400.59M – 415.12M
+9.4% YoY
EBIT
184.31M
est: 175.36M (+5.1%)
171.07M
est: 28.72M (+495.6%)
175.87M
est: 22.99M (+664.8%)
119.47M
est: 19.91M (+500.1%)
183.03M
est: 22.85M (+701.0%)
218.13M
est: 24.34M (+796.1%)
177.08M
est: 25.55M (+593.0%)
229.93M
est: 215.44M (+6.7%)
266.43M
est: 239.28M (+11.3%)
254.49M
252.47M – 256.65M
+6.4% YoY
277.16M
271.14M – 285.92M
+8.9% YoY
303.34M
298.75M – 309.58M
+9.4% YoY
Net Income
148.43M
est: 175.16M (-15.3%)
149.19M
est: 22.02M (+577.5%)
151.90M
est: 18.42M (+724.6%)
108.09M
est: 15.99M (+575.9%)
163.11M
est: 18.36M (+788.6%)
172.73M
est: 171.00M (+1.0%)
163.48M
est: 22.27M (+634.2%)
200.50M
est: 199.90M (+0.3%)
224.66M
est: 243.65M (-7.8%)
253.03M
247.03M – 259.03M
+3.9% YoY
292.32M
272.46M – 312.18M
+15.5% YoY
313.64M
292.73M – 334.55M
+7.3% YoY
SGA
258.10M
est: 215.95M (+19.5%)
298.65M
est: 37.56M (+695.1%)
254.08M
est: 36.27M (+600.6%)
227.07M
est: 29.68M (+665.1%)
233.52M
est: 34.06M (+585.5%)
229.26M
est: 36.28M (+531.9%)
212.38M
est: 26.92M (+688.8%)
220.60M
est: 227.00M (-2.8%)
227.32M
est: 252.12M (-9.8%)
268.15M
266.01M – 270.42M
+6.4% YoY
292.03M
285.69M – 301.26M
+8.9% YoY
319.61M
314.77M – 326.19M
+9.4% YoY
EPS
0.06
est: 0.06 (+1.0%)
0.05
est: 0.05 (+4.7%)
0.05
est: 0.05 (+4.5%)
0.04
est: 0.04 (-5.2%)
0.06
est: 0.05 (+17.8%)
0.06
est: 0.06 (-3.0%)
0.06
est: 0.01 (+634.1%)
0.07
est: 0.07 (+0.7%)
0.08
est: 0.08 (-7.2%)
0.09
0.09 – 0.09
+5.6% YoY
0.10
0.10 – 0.11
+11.7% YoY
0.11
0.10 – 0.12
+11.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-28 A 4/5 4/5 4/5 5/5 4/5 3/5 3/5
2026-05-27 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-26 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-22 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-21 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-20 A+ 4/5 4/5 4/5 5/5 4/5 4/5 3/5
2026-05-19 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-18 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-15 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-14 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-13 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-12 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-11 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-08 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-07 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-06 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-05 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-05-04 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-04-30 A 4/5 4/5 4/5 5/5 3/5 4/5 3/5
2026-04-29 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-28 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
155.56M
OE per share TTM
0.05
Owner's Yield
0.90%
Maintenance CapEx ratio
11.30%
Maint CapEx / Avg PPE
30.3%

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

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
3.6K
Shares Outstanding
2.85B

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
Sing Wah Wong President of Knits Divisions & Executive Director 13M male
Ching Lo Executive Director & Deputy President of Knits 8M male
Lok Fung Lo Executive Chairman 6M male
Choy Yuk Ching Lo Executive Vice Chairman 3M female
Wong President of Denim Division male
Tsz Yeung Ng Company Secretary male
Wai Kwan Li ACCA Chief Financial Officer male
Wing Sing Lo President of Denim Division male
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