Subscribe

Zibuyu Group Limited (2420.HK)

HKD3.71 +0.03 (+0.82%)
KY HKSE Consumer Cyclical Specialty Retail
Address No. 108, Xincheng Road
Hangzhou, KY
CEO Caixiong Chen
IPO 2022-11-11
ISIN KYG989AK1018

Explore sections of this company profile

Description

Zibuyu Group Limited, a China-based enterprise, operates within the cross-border e-commerce sector. The company's core business involves designing, marketing, and distributing its proprietary collection of clothing, footwear, and various other merchandise. These goods are sold to an international customer base through a combination of its own online storefronts and established third-party e-commerce marketplaces. Established in 2011, the company maintains its headquarters in Hangzhou, 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
HKD3.71 +0.03 (+0.82%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
95.0K
Beta
0.12
Float Shares
103.33M
Free Float %
21.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.97% -0.97% -8.11% +16.57% +7.37% -1.69% +4.35% +1.49% -50.78% -50.78% -50.78%
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
3.71
DCF (Unlevered) 17.48 +371.3%
DCF (Levered) 16.29 +339.1%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
9.27
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
2 / 5
Medium
Operational MOAT
✓ MOAT relativo
  • Revenue growth Specialty Retail: +6.4%
    +40.2% Q4'25: +66.1% (vs Q4'23)
  • EPS growth Specialty Retail: +20.6%
    +77.4% Q4'25: +160.0% (vs Q4'23)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +0.6% Q4'25: +7.4% (vs Q4'23)
  • EBIT margin Specialty Retail: +5.4%
    +5.9% Q4'25: +6.4% (vs Q4'23)
  • ROIC Specialty Retail: +6.5%
    +55.9% Q4'25: +141.5% (vs Q4'23)
  • Share dilution Specialty Retail: +0.1%
    -1.3% Q4'25: -2.7% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    0.77× Q4'25: 0.31× (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 (0.14) × ERP
WACC = 89% × Ke + 11% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 17.72 Current price: 3.71
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 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
3.07B
est: 3.41B (-10.0%)
3.00B
est: 2.87B (+4.5%)
3.33B
est: 3.29B (+1.0%)
4.66B
est: 4.37B (+6.8%)
6.33B
6.29B – 6.38B
+45.1% YoY
8.06B
7.92B – 8.19B
+27.2% YoY
9.65B
9.53B – 9.77B
+19.8% YoY
EBITDA
169.65M
est: 160.18M (+5.9%)
-204.72M
est: 120.37M (-270.1%)
139.78M
est: 138.07M (+1.2%)
278.01M
est: 182.98M (+51.9%)
265.52M
263.67M – 267.36M
+45.1% YoY
337.79M
332.14M – 343.44M
+27.2% YoY
404.63M
399.60M – 409.66M
+19.8% YoY
EBIT
141.34M
est: 139.24M (+1.5%)
-237.83M
est: 106.37M (-323.6%)
134.77M
est: 122.01M (+10.5%)
273.67M
est: 161.69M (+69.3%)
234.63M
233.00M – 236.26M
+45.1% YoY
298.50M
293.51M – 303.49M
+27.2% YoY
357.57M
353.12M – 362.01M
+19.8% YoY
Net Income
110.69M
est: 156.71M (-29.4%)
-265.79M
150.78M
est: 77.79M (+93.8%)
269.22M
est: 197.39M (+36.4%)
360.67M
358.15M – 363.19M
+82.7% YoY
455.76M
453.99M – 457.53M
+26.4% YoY
553.62M
552.36M – 554.88M
+21.5% YoY
SGA
2.23B
est: 2.27B (-2.0%)
2.21B
est: 1.98B (+11.8%)
2.34B
est: 2.27B (+3.1%)
3.22B
est: 3.00B (+7.2%)
4.36B
4.33B – 4.39B
+45.1% YoY
5.55B
5.45B – 5.64B
+27.2% YoY
6.64B
6.56B – 6.73B
+19.8% YoY
EPS
0.24
est: 0.32 (-24.5%)
-0.53
0.31
est: 0.16 (+93.8%)
0.55
est: 0.41 (+35.5%)
0.74
0.74 – 0.75
+82.7% YoY
0.94
0.93 – 0.94
+26.4% YoY
1.14
1.14 – 1.14
+21.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-28 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-27 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-26 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-22 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-21 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-20 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-19 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-18 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-15 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-14 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-06 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-04 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-04-30 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-04-29 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-28 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-15 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
436.20M
OE per share TTM
0.89
Owner's Yield
21.99%
Maintenance CapEx ratio
9.50%
Maint CapEx / Avg PPE
1.6%

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

This company is not held by any ETF 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
267.0K
Shares Outstanding
484.24M

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
Caixiong Chen Chief Executive Officer & Executive Director 18M male
Bingru Hua Founder & Executive Chairman 1M male
Shijian Xu Chief Financial Officer & Vice President 1M male
Zhenguo Dong Vice President & Executive Director 528.1K male
Weiping Wang Vice President & Executive Director 528.1K male
Huanxin Zheng Joint Company Secretary female
Kai Yin Au Joint Company Secretary male
Maolin Bai Chief Financial Officer male
Chunlin Xiao Chief Technology Officer male
Cheng Bing GM of Business Department, Sales Director, Vice President & GM of Innovation Business male
Feng Chen Head of Audit 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