NYOCOR Co., Ltd. (600821.SS)
Tianjin, CN
Headquartered in Tianjin, China, NYOCOR Co., Ltd. manages a network of department stores and supermarkets throughout the region. These retail outlets offer a diverse range of apparel for women and children, such as dresses, jackets, sweaters, tops, trousers, and coordinated sweater suits. The company was previously known as Tianjin Quanyechang (Group) Co., Ltd.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| -0.73% | -0.49% | +3.97% | +9.74% | +53.60% | +59.02% | +47.99% | +17.03% | +50.74% | -1.70% | +262.05% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
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.
| Rating | 2024-11 | Change |
|---|---|---|
| Strong Buy | 0 | 0 |
| Buy | 0 | 0 |
| Hold | 0 | 0 |
| Sell | 0 | 0 |
| Strong Sell | 0 | 0 |
-
Revenue growth Department Stores: +2.0%-4.3% Q1'26: -12.4% (vs Q1'25)
-
EPS growth Department Stores: +7.6%-87.4% Q1'26: -116.7% (vs Q1'25)
-
FCF margin FCF growth · Department Stores: +36.9%-4.5% Q1'26: +68.0% (vs Q1'25)
-
EBIT margin Department Stores: +6.3%+41.9% ★ Q1'26: +29.0% (vs Q1'25)
-
ROIC Department Stores: +4.6%+2.4% Q1'26: +1.5% (vs Q1'25)
-
Share dilution Department Stores: +0.1%+0.5% Q1'26: -4.3% (vs Q1'25)
-
Debt / EBITDA Net debt/EBITDA · Department Stores: 1.34×9.07× Q1'26: 27.59× (vs Q1'25)
* 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.
| Metric |
Dec 2015 actual |
Dec 2016 actual |
Dec 2018 actual |
Dec 2019 actual |
Dec 2021 actual |
Dec 2022 actual |
Dec 2023 actual |
Dec 2024 actual |
Dec 2025 actual |
Dec 2026 3 Rev. Ana. 4 EPS Ana. |
Dec 2027 3 Rev. Ana. 4 EPS Ana. |
Dec 2028 1 Rev. Ana. 3 EPS Ana. |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
550.15M
est: 1.03B (-46.4%)
|
272.31M
est: 1.11B (-75.6%)
|
158.83M
est: 1.03B (-84.5%)
|
496.20M
est: 1.11B (-55.5%)
|
1.96B
est: 2.05B (-4.6%)
|
3.08B
est: 2.72B (+13.5%)
|
3.33B
est: 3.43B (-2.9%)
|
3.61B
est: 3.44B (+5.1%)
|
3.46B
est: 3.97B (-12.8%)
|
3.86B
3.86B – 3.87B
-2.5% YoY
|
4.19B
4.01B – 4.36B
+8.3% YoY
|
4.48B
4.38B – 4.58B
+7.1% YoY
|
| EBITDA |
30.44M
est: 826.43M (-96.3%)
|
-72.59M
est: 898.31M (-108.1%)
|
-60.18M
est: 826.43M (-107.3%)
|
266.53M
est: 898.31M (-70.3%)
|
1.60B
est: 1.65B (-3.1%)
|
2.60B
est: 2.19B (+18.7%)
|
2.69B
est: 2.76B (-2.5%)
|
2.89B
est: 2.82B (+2.4%)
|
2.89B
est: 3.26B (-11.2%)
|
3.17B
3.17B – 3.18B
-2.5% YoY
|
3.44B
3.29B – 3.58B
+8.3% YoY
|
3.68B
3.60B – 3.76B
+7.1% YoY
|
| EBIT |
-649.8K
est: 510.91M (-100.1%)
|
-104.72M
est: 555.35M (-118.9%)
|
-83.73M
est: 510.91M (-116.4%)
|
104.47M
est: 555.35M (-81.2%)
|
1.03B
est: 1.02B (+0.7%)
|
1.69B
est: 1.35B (+24.6%)
|
1.63B
est: 1.71B (-4.4%)
|
1.71B
est: 1.69B (+1.3%)
|
1.45B
est: 1.95B (-25.6%)
|
1.90B
1.90B – 1.90B
-2.5% YoY
|
2.06B
1.97B – 2.14B
+8.3% YoY
|
2.20B
2.15B – 2.25B
+7.1% YoY
|
| Net Income |
5.09M
est: -704.83M (+100.7%)
|
-98.77M
est: -743.98M (+86.7%)
|
-273.99M
est: -704.83M (+61.1%)
|
-197.93M
est: -743.98M (+73.4%)
|
480.53M
est: 528.62M (-9.1%)
|
732.48M
est: 646.09M (+13.4%)
|
802.35M
est: 881.03M (-8.9%)
|
802.72M
est: 826.28M (-2.9%)
|
101.26M
est: 904.66M (-88.8%)
|
740.60M
684.71M – 796.49M
-18.1% YoY
|
819.80M
712.29M – 927.32M
+10.7% YoY
|
895.13M
869.36M – 920.90M
+9.2% YoY
|
| SGA |
105.89M
est: 90.83M (+16.6%)
|
129.61M
est: 98.73M (+31.3%)
|
106.07M
est: 90.83M (+16.8%)
|
133.81M
est: 98.73M (+35.5%)
|
200.10M
est: 181.60M (+10.2%)
|
199.21M
est: 240.47M (-17.2%)
|
232.40M
est: 303.54M (-23.4%)
|
215.80M
est: 250.47M (-13.8%)
|
234.67M
est: 288.95M (-18.8%)
|
281.59M
281.43M – 281.74M
-2.5% YoY
|
305.09M
292.31M – 317.87M
+8.3% YoY
|
326.70M
319.46M – 333.94M
+7.1% YoY
|
| EPS |
0.01
est: -0.36 (+102.8%)
|
-0.24
est: -0.38 (+36.8%)
|
-0.66
est: -0.36 (-83.3%)
|
-0.40
est: -0.38 (-5.3%)
|
0.31
est: 0.27 (+15.9%)
|
0.45
est: 0.33 (+36.4%)
|
0.40
est: 0.45 (-11.1%)
|
0.41
est: 0.42 (-2.4%)
|
0.05
est: 0.45 (-88.6%)
|
0.38
0.35 – 0.40
-15.6% YoY
|
0.42
0.36 – 0.47
+9.2% YoY
|
0.46
0.44 – 0.47
+9.6% YoY
|
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-29 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-28 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-27 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-26 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-25 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-22 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-21 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-20 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-19 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-18 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-15 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-14 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-13 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-12 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-11 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-08 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-07 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-06 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-04-30 | C+ | 2/5 | 1/5 | 2/5 | 4/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-29 | C+ | 2/5 | 1/5 | 2/5 | 4/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-28 | C+ | 2/5 | 1/5 | 2/5 | 4/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-27 | C+ | 2/5 | 1/5 | 2/5 | 4/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-24 | C+ | 2/5 | 1/5 | 2/5 | 4/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-23 | C+ | 2/5 | 1/5 | 2/5 | 4/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-22 | C+ | 2/5 | 1/5 | 2/5 | 4/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-21 | C+ | 2/5 | 1/5 | 2/5 | 4/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-20 | B | 3/5 | 1/5 | 3/5 | 4/5 | 1/5 | 3/5 | 4/5 |
| 2026-04-17 | B | 3/5 | 1/5 | 3/5 | 4/5 | 1/5 | 3/5 | 4/5 |
| 2026-04-16 | B | 3/5 | 1/5 | 3/5 | 4/5 | 1/5 | 3/5 | 4/5 |
Owner Earnings
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
ETF Ownership
| # | ETF | Weight | Est. AUM exposure | TER |
|---|---|---|---|---|
| 1 | Global X - Solar UCITS ETF RAYZ.L | 0.99% | 106.2K | 0.50% |
| 2 | iShares Global Clean Energy Transition UCITS ETF INRA.AS | 0.12% | 543.7K | 0.65% |
| 3 | iShares Global Clean Energy Transition UCITS ETF INRG.SW | 0.12% | 4.01M | 0.65% |
| 4 | iShares Global Clean Energy ETF ICLN | 0.12% | 3.00M | 0.39% |
| 5 | Vanguard FTSE All-World ex-US Small-Cap ETF VSS | 0.00% | 598.2K | 0.06% |
| 6 | Dimensional - Emerging Markets Core Equity 2 ETF DFEM | 0.00% | 292.1K | 0.39% |
| 7 | Dimensional Emerging Markets Sustainability Core 1 ETF DFSE | 0.00% | 17.5K | 0.44% |
| 8 | Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO | 0.00% | 43.3K | 0.26% |
| 9 | Vanguard FTSE Emerging Markets Shares ETF VGE.AX | 0.00% | 19.2K | 0.48% |
| 10 | Vanguard FTSE Emerging Markets ETF VWO | 0.00% | 2.14M | 0.06% |
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Lulu Song | Deputy GM & Chief Financial Officer | — | female |
| Naiyuan Fan | Head of Accounting Department | — | — |
| Xiaobo Fan | Deputy GM, Acting General Manager & Secretary of the Board | — | male |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for 600821.SS
Short-term intention
Target Price Distribution
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.

MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
