Subscribe

Maoye Commercial Co., Ltd. (600828.SS)

CNY3.65 +0.07 (+1.96%)
CN SHH Consumer Cyclical Department Stores
Address No. 19, Dongyu Street
Chengdu, CN
CEO Tony Huang
Website cpds.cn
IPO 1994-02-24
ISIN CNE000000FJ6

Explore sections of this company profile

Description

Maoye Commercial Co., Ltd. is a company primarily engaged in the management and operation of department stores across the People's Republic of China. In addition to its core retail business, the firm also handles property management and runs hotel establishments. Its department store portfolio includes prominent brands like Maoye Tiandi, Maoye Department Store, Renhe Spring, People's Department Store, and Vidtory. As of December 31, 2019, the company maintained a network of 22 physical retail locations. Established in 1953, Maoye Commercial Co., Ltd. is headquartered in Chengdu, 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
CNY3.65 +0.07 (+1.96%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
28M
Beta
0.18
Float Shares
206.95M
Free Float %
11.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+9.98% +5.47% -7.40% -26.74% -24.72% -20.72% +15.17% +30.06% +21.84% -33.19% +360.16%
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
3.65
DCF (Unlevered) 0.38 -89.6%
DCF (Levered) 1.33 -63.4%

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 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.60
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Department Stores: +2.0%
    -13.8% Q1'26: -20.7% (vs Q1'25)
  • EPS growth Department Stores: +7.6%
    -754.2% Q1'26: -227.7% (vs Q1'25)
  • FCF margin FCF growth · Department Stores: +36.9%
    -19.9% Q1'26: +23.6% (vs Q1'25)
  • EBIT margin Department Stores: +6.3%
    +10.7% Q1'26: +6.8% (vs Q1'25)
  • ROIC Department Stores: +4.6%
    +2.0% Q1'26: +1.0% (vs Q1'25)
  • Share dilution Department Stores: +0.1%
    -0.2% Q1'26: +0.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Department Stores: 1.34×
    23.04× Q1'26: 33.64× (vs Q1'25)
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 (0.24) × ERP
WACC = 58% × Ke + 42% × Kd (5.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.38 Current price: 3.65
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 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
Revenue
6.23B
est: 1.86B (+234.7%)
9.41B
est: 6.70B (+40.6%)
12.94B
est: 11.76B (+10.0%)
13.11B
est: 12.49B (+4.9%)
12.23B
est: 13.41B (-8.7%)
3.70B
est: 13.79B (-73.2%)
4.17B
est: 14.19B (-70.6%)
3.41B
est: 4.08B (-16.5%)
3.17B
est: 4.74B (-33.2%)
2.72B
est: 5.20B (-47.8%)
EBITDA
990.26M
est: 672.50M (+47.3%)
1.42B
est: 2.42B (-41.5%)
2.37B
est: 4.25B (-44.2%)
2.51B
est: 4.52B (-44.4%)
2.52B
est: 4.85B (-48.0%)
999.59M
est: 4.98B (-79.9%)
1.39B
est: 5.13B (-72.9%)
1.14B
est: 1.48B (-22.7%)
741.87M
est: 1.71B (-56.7%)
675.36M
est: 1.31B (-48.4%)
EBIT
882.92M
est: 327.54M (+169.6%)
1.10B
est: 1.18B (-6.5%)
1.96B
est: 2.07B (-5.5%)
2.14B
est: 2.20B (-2.5%)
2.17B
est: 2.36B (-8.1%)
652.98M
est: 2.43B (-73.1%)
1.07B
est: 2.50B (-57.1%)
849.41M
est: 719.19M (+18.1%)
453.79M
est: 834.89M (-45.6%)
392.09M
est: 936.14M (-58.1%)
Net Income
646.32M
est: 264.99M (+143.9%)
568.03M
est: 467.64M (+21.5%)
1.09B
est: 1.04B (+5.4%)
1.20B
est: 1.20B (+0.8%)
1.26B
est: 1.32B (-4.3%)
213.01M
est: 1.39B (-84.6%)
409.36M
est: 1.45B (-71.9%)
341.79M
est: 346.40M (-1.3%)
50.63M
est: 450.32M (-88.8%)
37.15M
est: 536.91M (-93.1%)
SGA
623.01M
est: 482.55M (+29.1%)
1.29B
est: 1.74B (-26.0%)
1.16B
est: 3.05B (-61.9%)
1.12B
est: 3.24B (-65.4%)
1.03B
est: 3.48B (-70.5%)
920.43M
est: 3.58B (-74.3%)
1.29B
est: 3.68B (-64.9%)
1.18B
est: 1.06B (+11.8%)
1.18B
est: 1.23B (-4.4%)
1.11B
est: 1.68B (-33.9%)
EPS
0.37
est: 0.15 (+141.8%)
0.33
est: 0.27 (+22.2%)
0.63
est: 0.60 (+5.0%)
0.70
est: 0.69 (+1.4%)
0.73
est: 0.76 (-3.9%)
0.12
est: 0.80 (-85.0%)
0.24
est: 0.84 (-71.4%)
0.20
est: 0.20 (+0.0%)
0.03
est: 0.26 (-88.8%)
0.02
est: 0.31 (-93.1%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-28 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-27 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-26 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-25 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-22 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-21 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-20 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-05-19 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-05-18 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-05-15 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-05-14 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-05-13 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-05-12 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-05-11 C 2/5 2/5 1/5 1/5 2/5 1/5 4/5
2026-05-08 C 2/5 2/5 1/5 1/5 2/5 1/5 4/5
2026-05-07 C 2/5 2/5 1/5 1/5 2/5 1/5 4/5
2026-05-06 C 2/5 2/5 1/5 1/5 2/5 1/5 4/5
2026-04-30 C 2/5 2/5 1/5 1/5 1/5 1/5 4/5
2026-04-29 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-28 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-27 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-24 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-23 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-22 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-21 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-20 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-17 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5
2026-04-16 C- 1/5 2/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-104.61M
OE per share TTM
-0.06
Owner's Yield
-1.30%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
129.0%

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 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Value ETF DFEV 0.00% 29.5K 0.46%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 36.6K 0.39%
3 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 26.9K 0.29%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 32.3K 0.28%

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
152.9K
Shares Outstanding
1.73B

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
Chunxia Li Vice President female
Jun Li Liu Vice President female
Li Xu Secretary of the Board of Directors female
Qiao Yuan Li Chief Financial Officer female
Tony Huang President & Director male
Xiao Long Ou Accounting Supervisor
Yu Han Vice President & Director female
Yuguang Zhang Vice President 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