Subscribe

China Dongxiang (Group) Co., Ltd. (3818.HK)

HKD0.30 +0.01 (+1.72%)
CN HKSE Consumer Cyclical Apparel - Manufacturers
Address Building 21 100176
Beijing, CN
CEO Chen Chen
IPO 2007-10-10
ISIN KYG2112Y1098

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 3818.HK (HKD) Other OTC · CDGXF (USD) Other OTC · CDGXY (USD)
Description

China Dongxiang (Group) Co., Ltd. is primarily involved in the design, development, marketing, and sale of sport-related apparel, footwear, and accessories. The company operates both domestically within the People's Republic of China and across international markets, offering its products under well-known brands such as Kappa and Phenix. Customers can purchase these items through a network of physical retail shops, outlets, and online platforms. Beyond its core sportswear business, China Dongxiang also diversifies its operations into various sectors, including managing investments in financial assets and treasury products issued by commercial banks, designing and selling children's clothing, offering hotel management and tourism services, and developing and operating real estate properties. As of March 31, 2022, the company maintained 1,375 Kappa retail locations. Established in 2002, China Dongxiang (Group) Co., Ltd. maintains its headquarters in Beijing, 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
HKD0.30 +0.01 (+1.72%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.80
Float Shares
3.00B
Free Float %
51.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.30% -6.02% -6.02% -17.89% -21.21% -11.36% +0.00% +30.00% -59.79% -69.77% -92.82%
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
0.30
DCF (Unlevered) 0.45 +53.8%
DCF (Levered) 1.14 +285.5%

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 2024-11 Change
Strong Buy 0 0
Buy 4 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.12
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    -1.5% Q1'26: +102.9% (vs Q4'24)
  • EPS growth Apparel - Manufacturers: +10.5%
    -173.7% Q1'26: -1,103.3% (vs Q4'24)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    -1.5% Q1'26: +9.9% (vs Q4'24)
  • EBIT margin Apparel - Manufacturers: +8.0%
    -2.6% Q1'26: +8.5% (vs Q4'24)
  • ROIC Apparel - Manufacturers: +6.0%
    -1.0% Q1'26: +7.2% (vs Q4'24)
  • Share dilution Apparel - Manufacturers: +0.0%
    +0.3% Q1'26: +0.1% (vs Q4'24)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    4.01× Q1'26: 0.45× (vs Q4'24)
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 (0.80) × ERP
WACC = 98% × Ke + 2% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.45 Current price: 0.30
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 Mar 2008
actual
Mar 2009
actual
Mar 2010
actual
Mar 2011
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
3.32B
est: 1.67B (+98.6%)
3.97B
est: 3.15B (+26.1%)
4.26B
est: 4.09B (+4.2%)
2.74B
est: 4.67B (-41.3%)
1.77B
est: 2.52B (-29.7%)
1.41B
est: 2.06B (-31.3%)
1.26B
est: 1.36B (-6.9%)
1.47B
est: 1.38B (+6.5%)
1.50B
est: 1.78B (-15.7%)
1.46B
est: 1.81B (-19.6%)
1.72B
est: 1.82B (-5.7%)
1.80B
est.
1.54B
est: 2.11B (-27.0%)
1.97B
est: 2.18B (-9.5%)
1.92B
est: 2.42B (-20.9%)
1.68B
est: 2.04B (-17.8%)
1.74B
est: 1.76B (-0.6%)
1.68B
est: 1.82B (-7.5%)
1.90B
1.90B – 1.90B
+4.6% YoY
EBITDA
1.40B
est: -37.00M (+3,892.5%)
1.89B
est: 1.57B (+20.4%)
1.82B
est: 2.31B (-21.3%)
287.91M
est: 2.19B (-86.9%)
189.25M
est: 1.06B (-82.2%)
108.32M
est: 320.55M (-66.2%)
109.82M
est: 298.12M (-63.2%)
1.05B
est: 513.77M (+104.2%)
1.09B
est: 1.11B (-1.5%)
974.40M
est: 1.14B (-14.6%)
570.73M
est: 1.04B (-45.0%)
851.33M
est.
562.68M
est: 1.09B (-48.5%)
2.12B
est: 401.32M (+429.1%)
-1.86B
est: 552.58M (-436.7%)
46.44M
est: 557.67M (-91.7%)
-655.84M
est: 545.18M (-220.3%)
351.21M
est: -40.17M (+974.3%)
-42.03M
-42.03M – -42.03M
-4.6% YoY
EBIT
1.33B
est: -83.54M (+1,694.1%)
1.80B
est: 1.36B (+31.6%)
1.74B
est: 1.92B (-9.3%)
233.03M
est: 1.94B (-88.0%)
152.40M
est: 939.30M (-83.8%)
79.33M
est: 80.61M (-1.6%)
82.89M
est: 55.21M (+50.1%)
1.03B
est: 85.31M (+1,102.8%)
1.07B
est: 1.10B (-3.2%)
951.32M
est: 1.07B (-11.5%)
552.58M
est: 950.52M (-41.9%)
1.01B
est.
508.52M
est: 1.30B (-60.9%)
2.04B
est: 414.32M (+392.9%)
-1.88B
est: 570.47M (-428.8%)
24.63M
est: 575.73M (-95.7%)
-757.27M
est: 562.84M (-234.5%)
250.04M
est: -90.70M (+375.7%)
-94.91M
-94.91M – -94.91M
-4.6% YoY
Net Income
1.37B
est: 773.30M (+76.9%)
1.46B
est: 1.38B (+5.7%)
1.46B
est: 1.78B (-17.6%)
102.19M
est: 1.67B (-93.9%)
176.72M
est: 789.51M (-77.6%)
210.27M
est: 83.47M (+151.9%)
915.35M
est: 110.11M (+731.3%)
802.90M
est: 213.82M (+275.5%)
870.31M
est: 1.02B (-14.7%)
804.65M
est: 858.92M (-6.3%)
315.25M
est: 814.43M (-61.3%)
793.21M
est.
366.33M
est: 1.02B (-64.0%)
1.81B
est: 313.84M (+476.9%)
-1.78B
est: 432.12M (-512.7%)
115.00M
est: 115.00M (+0.0%)
-639.36M
est: -590.51M (-8.3%)
207.00M
est: -234.82M (+188.2%)
117.06M
117.06M – 117.06M
+149.8% YoY
SGA
685.00M
est: 1.16B (-40.8%)
815.77M
est: 557.43M (+46.3%)
1.03B
est: 889.69M (+15.8%)
1.07B
est: 931.69M (+14.6%)
796.34M
est: 555.79M (+43.3%)
652.81M
est: 872.06M (-25.1%)
602.46M
est: 486.43M (+23.9%)
576.20M
est: 663.74M (-13.2%)
647.32M
est: 644.07M (+0.5%)
686.43M
est: 616.40M (+11.4%)
959.08M
est: 585.44M (+63.8%)
807.53M
est.
1.25B
est: 1.04B (+20.8%)
1.33B
est: 1.06B (+24.5%)
1.38B
est: 1.47B (-6.2%)
1.14B
est: 1.48B (-23.2%)
1.20B
est: 1.45B (-17.3%)
1.18B
est: 1.26B (-5.7%)
1.31B
1.31B – 1.31B
+4.6% YoY
EPS
0.24
est: 0.13 (+82.0%)
0.26
est: 0.18 (+43.0%)
0.26
est: 0.23 (+14.6%)
0.02
est: 0.24 (-92.4%)
0.03
est: 0.05 (-41.4%)
0.04
est: 0.04 (+4.3%)
0.17
est: 0.03 (+471.9%)
0.15
est: 0.03 (+376.5%)
0.16
est: 0.06 (+187.1%)
0.15
est: 0.13 (+13.0%)
0.05
est: 0.15 (-64.0%)
0.12
est.
0.06
est: 0.10 (-37.4%)
0.32
est: 0.22 (+42.8%)
-0.30
est: -0.12 (-149.7%)
0.02
est: -0.11 (+117.8%)
-0.11
est: 0.03 (-466.3%)
0.04
est: -0.04 (+188.2%)
0.02
0.02 – 0.02
+149.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-28 A 4/5 5/5 2/5 3/5 4/5 3/5 5/5
2026-05-27 A 4/5 5/5 2/5 4/5 4/5 3/5 5/5
2026-05-26 A 4/5 5/5 2/5 4/5 4/5 3/5 5/5
2026-05-22 A 4/5 5/5 2/5 4/5 4/5 3/5 5/5
2026-05-21 A+ 4/5 5/5 2/5 4/5 4/5 4/5 5/5
2026-05-20 A+ 4/5 5/5 2/5 4/5 4/5 4/5 5/5
2026-05-19 A+ 4/5 5/5 2/5 4/5 4/5 4/5 5/5
2026-05-18 A+ 4/5 5/5 2/5 4/5 4/5 4/5 5/5
2026-05-15 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-14 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-13 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-12 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-11 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-08 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-07 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-06 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-05 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-05-04 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-04-30 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-04-29 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-04-28 A 4/5 5/5 2/5 4/5 3/5 4/5 5/5
2026-04-27 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-24 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-23 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-22 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-21 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-20 A 4/5 5/5 2/5 4/5 2/5 4/5 5/5
2026-04-17 A 4/5 5/5 2/5 5/5 2/5 4/5 5/5
2026-04-16 A 4/5 5/5 2/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
130.79M
OE per share TTM
0.02
Owner's Yield
5.71%
Maintenance CapEx ratio
32.43%
Maint CapEx / Avg PPE
10.5%

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 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P China ETF GXC 0.01% 43.2K 0.59%
2 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 44.1K 0.65%
3 State Street SPDR S&P Emerging Asia Pacific ETF GMF 0.00% 8.1K 0.49%
4 Avantis Responsible Emerging Markets Equity ETF AVSE 0.00% 592.10 0.33%
5 Avantis Emerging Markets Equity ETF AVEM 0.00% 38.9K 0.33%

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
-121.2K
Shares Outstanding
5.87B

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
Chen Chen Chief Executive Officer, President & Executive Co-Chairman 4M female
Guanghong Lyu Chief Financial Officer & Executive Director 2M male
Yihong Chen Founder & Executive Co-Chairman 1M male
Pui Man Wai ACIS Company Secretary 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