Subscribe

Dazzle Fashion Co., Ltd (603587.SS)

CNY11.75 +0.13 (+1.12%)
CN SHH Consumer Cyclical Apparel - Manufacturers
Address Shanghai Building 8 200336
Shanghai, CN
CEO Rui Min Ma
IPO 2018-06-26
ISIN CNE100003FG5

Explore sections of this company profile

Description

Dazzle Fashion Co., Ltd., a Chinese enterprise, specializes in the design, creation, and retailing of women's apparel. The company's diverse clothing line includes items such as coats, fur garments, and various trousers, all marketed under its distinct brands: DAZZLE, DIAMOND, d'zzit, and RAZZLE. Customers can purchase these products through the company's directly owned stores, a network of distributed brand outlets, and its online platforms. Established in 2002, Dazzle Fashion Co., Ltd. was initially known as Shanghai Dazzle Business Trading Company Limited before officially adopting its current name in May 2013. Its primary operational base is located in Shanghai, 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
CNY11.75 +0.13 (+1.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.40
Float Shares
95.30M
Free Float %
20.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.64% -1.55% -5.02% -2.31% -4.38% -5.16% +2.01% -17.99% -37.22% -61.63% -61.63%
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
11.75
DCF (Unlevered) 35.51 +202.2%
DCF (Levered) 30.54 +159.9%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
7.95
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
5 / 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 - Manufacturers: +3.9%
    -3.7% Q1'26: +5.4% (vs Q1'25)
  • EPS growth Apparel - Manufacturers: +10.5%
    -13.9% Q1'26: +22.2% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    +15.4% Q1'26: +31.8% (vs Q1'25)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +16.0% Q1'26: +14.5% (vs Q1'25)
  • ROIC Apparel - Manufacturers: +6.0%
    +28.6% Q1'26: +19.6% (vs Q1'25)
  • Share dilution Apparel - Manufacturers: +0.0%
    -0.4% Q1'26: +1.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    0.15× Q1'26: 0.52× (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 (0.45) × ERP
WACC = 99% × Ke + 1% × Kd (10.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 35.51 Current price: 11.75
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 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.10B
est: 2.12B (-0.8%)
2.38B
est: 2.40B (-0.9%)
2.56B
est: 2.43B (+5.4%)
2.90B
est: 2.86B (+1.2%)
2.40B
est: 2.65B (-9.2%)
2.65B
est: 2.53B (+4.7%)
2.22B
est: 2.40B (-7.4%)
2.14B
est: 2.17B (-1.5%)
2.24B
1.96B – 2.52B
+3.3% YoY
2.39B
2.31B – 2.46B
+6.6% YoY
2.52B
2.21B – 2.83B
+5.6% YoY
EBITDA
822.01M
est: 699.03M (+17.6%)
881.13M
est: 792.64M (+11.2%)
897.91M
est: 803.39M (+11.8%)
970.31M
est: 944.99M (+2.7%)
553.97M
est: 873.19M (-36.6%)
722.99M
est: 646.92M (+11.8%)
454.08M
est: 612.88M (-25.9%)
502.18M
est: 554.54M (-9.4%)
573.09M
502.35M – 643.19M
+3.3% YoY
610.84M
591.64M – 630.04M
+6.6% YoY
644.90M
565.30M – 723.78M
+5.6% YoY
EBIT
799.05M
est: 555.16M (+43.9%)
850.10M
est: 629.50M (+35.0%)
858.22M
est: 638.03M (+34.5%)
926.91M
est: 750.49M (+23.5%)
510.82M
est: 693.47M (-26.3%)
680.42M
est: 574.78M (+18.4%)
414.18M
est: 544.54M (-23.9%)
340.81M
est: 492.70M (-30.8%)
509.18M
446.33M – 571.46M
+3.3% YoY
542.72M
525.66M – 559.78M
+6.6% YoY
572.98M
502.26M – 643.07M
+5.6% YoY
Net Income
574.11M
est: 593.39M (-3.3%)
624.37M
est: 630.36M (-1.0%)
629.86M
est: 630.36M (-0.1%)
689.48M
est: 681.72M (+1.1%)
384.72M
est: 508.96M (-24.4%)
493.63M
est: 409.39M (+20.6%)
303.51M
est: 371.76M (-18.4%)
260.42M
est: 302.60M (-13.9%)
281.92M
236.86M – 326.99M
-6.8% YoY
311.35M
261.58M – 361.12M
+10.4% YoY
347.23M
291.52M – 402.44M
+11.5% YoY
SGA
646.18M
est: 860.88M (-24.9%)
749.37M
est: 976.16M (-23.2%)
1.13B
est: 989.39M (+14.6%)
1.25B
est: 1.16B (+7.6%)
1.21B
est: 1.08B (+12.6%)
1.26B
est: 1.13B (+11.6%)
1.21B
est: 1.07B (+13.0%)
585.86M
est: 968.16M (-39.5%)
1.00B
877.04M – 1.12B
+3.3% YoY
1.07B
1.03B – 1.10B
+6.6% YoY
1.13B
986.93M – 1.26B
+5.6% YoY
EPS
1.29
est: 1.27 (+1.5%)
1.30
est: 1.35 (-3.7%)
1.31
est: 1.35 (-3.0%)
1.44
est: 1.46 (-1.4%)
0.81
est: 1.09 (-25.7%)
1.04
est: 0.86 (+20.8%)
0.65
est: 0.80 (-18.8%)
0.56
est: 0.59 (-5.1%)
0.61
0.51 – 0.70
+2.8% YoY
0.67
0.56 – 0.78
+10.4% YoY
0.75
0.63 – 0.87
+11.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 3/5 5/5 4/5 2/5 3/5
2026-05-28 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-27 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-26 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-25 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-22 A- 4/5 4/5 3/5 5/5 4/5 2/5 3/5
2026-05-21 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-05-20 A- 4/5 4/5 3/5 5/5 3/5 2/5 3/5
2026-05-19 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-18 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-15 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-14 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-13 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-12 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-11 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-08 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-07 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-05-06 A- 4/5 4/5 3/5 5/5 3/5 3/5 3/5
2026-04-30 A 4/5 5/5 3/5 5/5 3/5 3/5 3/5
2026-04-29 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-28 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-27 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-24 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-23 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 B 3/5 5/5 3/5 5/5 2/5 1/5 1/5
2026-04-20 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
498.40M
OE per share TTM
1.06
Owner's Yield
8.47%
Maintenance CapEx ratio
0.98%
Maint CapEx / Avg PPE
26.0%

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% 27.8K 0.46%
2 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 67.9K 0.29%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 56.3K 0.39%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 26.2K 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
492.5K
Shares Outstanding
464.38M

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
Cai Fen Huang Accounting Supervisor
Feng Xiao Supervisor, Deputy Director & Technical Director of Supply Chain Management Center male
Jun Zhang Financial Director male
Li Min Ma Deputy GM & Vice Chairman female
Li Zhao Supervisor and Senior Manager of Compensation & Benefits female
Rui Min Ma GM & Chairman female
Shu Min Ma Deputy GM & Director female
Xuefei Jiang Chairman of the Supervisory Board & Senior Manager of Licensed Products female
Yixin Ma Director of R&D Management & Director female
Zhi Chun Shen Secretary of the Board & Director of Investment Department 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