Subscribe

Aimer Co., Ltd. (603511.SS)

CNY12.00 +0.01 (+0.08%)
CN SHH Consumer Cyclical Apparel - Footwear & Accessories
Address Buildings 218 and 219
Beijing, CN
CEO Rongming Zhang
IPO 2021-05-31
ISIN CNE100006ZP7

Explore sections of this company profile

Description

Aimer Co., Ltd. specializes in the complete process of bringing personal garments and related products to market, from initial research and development through manufacturing and sales. The company offers a comprehensive range of items, including intimate apparel like bras and underwear, various types of clothing such as loungewear, activewear, thermal wear, and swimwear, as well as hosiery. Beyond clothing, their product line extends to home textiles, decorative accessories for the home, and protective masks. This Beijing, China-based enterprise was established on October 13, 1981.

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
CNY12.00 +0.01 (+0.08%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.58
Float Shares
58.21M
Free Float %
14.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.30% -4.34% -9.13% -13.91% -15.32% -13.30% -6.22% -19.68% -55.57% -55.57% -55.57%
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
12.00
DCF (Unlevered) 20.54 +71.1%
DCF (Levered) 24.02 +100.1%

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.

Quality scores
Altman Z-Score
6.20
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Footwear & Accessories: +5.0%
    -2.2% Q1'26: -0.6% (vs Q1'25)
  • EPS growth Apparel - Footwear & Accessories: +5.0%
    -7.3% Q1'26: +9.5% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Footwear & Accessories: +7.7%
    +13.0% Q1'26: +16.2% (vs Q1'25)
  • EBIT margin Apparel - Footwear & Accessories: +8.8%
    +5.9% Q1'26: +12.0% (vs Q1'25)
  • ROIC Apparel - Footwear & Accessories: +7.3%
    +7.1% Q1'26: +15.0% (vs Q1'25)
  • Share dilution Apparel - Footwear & Accessories: +0.0%
    +0.4% Q1'26: -2.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Footwear & Accessories: -0.25×
    0.43× Q1'26: 0.51× (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 (0.65) × ERP
WACC = 97% × Ke + 3% × Kd (5.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 20.54 Current price: 12.00
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 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Revenue
3.52B
est: 4.06B (-13.4%)
3.30B
est: 3.46B (-4.6%)
3.43B
est: 3.86B (-11.1%)
3.16B
est: 4.25B (-25.5%)
EBITDA
485.54M
est: 688.05M (-29.4%)
314.77M
est: 586.08M (-46.3%)
443.79M
est: 653.08M (-32.0%)
269.92M
est: 612.23M (-55.9%)
EBIT
400.79M
est: 379.29M (+5.7%)
225.02M
est: 323.08M (-30.4%)
354.64M
est: 360.01M (-1.5%)
191.83M
est: 343.94M (-44.2%)
Net Income
344.77M
est: 537.90M (-35.9%)
205.07M
est: 255.00M (-19.6%)
305.68M
est: 306.80M (-0.4%)
163.36M
est: 348.12M (-53.1%)
SGA
1.65B
est: 1.76B (-6.0%)
1.65B
est: 1.50B (+10.2%)
1.63B
est: 1.67B (-2.1%)
1.59B
est: 1.80B (-11.9%)
EPS
0.90
est: 1.35 (-33.3%)
0.51
est: 0.64 (-20.3%)
0.76
est: 0.77 (-1.3%)
0.41
est: 0.87 (-52.9%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 2/5 4/5 4/5 2/5 3/5
2026-05-28 B+ 3/5 4/5 2/5 4/5 4/5 2/5 3/5
2026-05-27 B+ 3/5 4/5 2/5 4/5 4/5 2/5 3/5
2026-05-26 B+ 3/5 4/5 2/5 4/5 4/5 2/5 3/5
2026-05-25 B+ 3/5 4/5 2/5 4/5 4/5 2/5 3/5
2026-05-22 B+ 3/5 4/5 2/5 4/5 4/5 2/5 3/5
2026-05-21 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-20 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-05-19 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-18 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-15 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-14 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-13 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-12 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-11 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-08 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-07 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-05-06 B+ 3/5 4/5 2/5 4/5 3/5 2/5 4/5
2026-04-30 B+ 3/5 3/5 2/5 4/5 3/5 2/5 4/5
2026-04-29 B 3/5 3/5 2/5 4/5 2/5 2/5 4/5
2026-04-28 B 3/5 3/5 2/5 4/5 2/5 2/5 4/5
2026-04-27 B 3/5 3/5 2/5 4/5 2/5 2/5 4/5
2026-04-24 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-23 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-22 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-21 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-20 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-17 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-04-16 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
516.95M
OE per share TTM
1.28
Owner's Yield
9.64%
Maintenance CapEx ratio
12.67%
Maint CapEx / Avg PPE
30.9%

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
21.7K
Shares Outstanding
404.05M

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
Caiyou Bu Director & Board Secretary male
Huizhi Liu Deputy General Manager female
Linqu He Chief Financial Officer female
Rongming Zhang Chairman & GM male
Xiao Di Lu Accounting Supervisor
Yan Yang Deputy General Manager 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