Subscribe

JNBY Design Limited (JNBYF)

USD2.09 +0.00 (+0.00%)
CN OTC Consumer Cyclical Apparel - Manufacturers
Address Building 26, OoELi
Hangzhou, CN
CEO Huating Wu
IPO 2019-07-17
ISIN KYG550441045

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 3306.HK (HKD) Other OTC · JNBYF (USD)
Description

JNBY Design Limited, along with its various subsidiaries, operates as a prominent player in the fashion and lifestyle sector. The company specializes in the design, marketing, and sale of apparel, accessories, and home goods across the People's Republic of China and other international markets. Its diverse portfolio encompasses modern clothing, footwear, and accessories tailored for women, men, and children, alongside a selection of homeware products. These are marketed under several well-known brands, including JNBY, CROQUIS, jnby by JNBY, LESS, POMME DE TERRE, and JNBYHOME. The company boasts a significant retail presence, operating 1,956 physical stores as of June 30, 2022. Products are also made available through extensive online platforms and interactive social media marketing channels. Established in 1994, the company was initially known as Croquis Investment Limited before officially adopting its current name, JNBY Design Limited, in June 2016. Its corporate headquarters are located in Hangzhou, 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
USD2.09 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
57
Beta
0.50
Float Shares
198.63M
Free Float %
37.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +0.00% +0.00% +0.00% +37.50% +77.12% +4.50% +17.42% +17.42%
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
2.09
DCF (Unlevered) 7.12 +240.6%
DCF (Levered) 10.83 +418.2%

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
6.15
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    +5.9% Q4'25: +11.6% (vs Q4'23)
  • EPS growth Apparel - Manufacturers: +10.5%
    +3.7% Q4'25: +13.5% (vs Q4'23)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    +10.8% Q4'25: +28.9% (vs Q4'23)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +21.8% Q4'25: +25.0% (vs Q4'23)
  • ROIC Apparel - Manufacturers: +6.0%
    +49.3% Q4'25: +134.0% (vs Q4'23)
  • Share dilution Apparel - Manufacturers: +0.0%
    +1.2% Q4'25: +1.5% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    0.44× Q4'25: 0.16× (vs Q4'23)
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 (0.51) × ERP
WACC = 93% × Ke + 7% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7.12 Current price: 2.09
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 Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
10 Rev. Ana.
1 EPS Ana.
Jun 2027
10 Rev. Ana.
1 EPS Ana.
Jun 2028
4 Rev. Ana.
1 EPS Ana.
Revenue
2.33B
est: 340.50M (+585.0%)
2.86B
est: 435.00M (+558.4%)
3.36B
est: 487.46M (+588.9%)
3.10B
est: 430.16M (+620.5%)
4.13B
est: 596.10M (+592.2%)
4.09B
est: 628.02M (+550.6%)
4.47B
est: 589.35M (+657.6%)
5.24B
est: 5.23B (+0.1%)
5.55B
est: 5.50B (+0.9%)
6.35B
6.30B – 6.40B
+15.4% YoY
6.79B
6.68B – 6.93B
+7.0% YoY
7.22B
7.13B – 7.32B
+6.2% YoY
EBITDA
491.84M
est: 82.63M (+495.2%)
595.59M
est: 105.56M (+464.2%)
677.80M
est: 118.29M (+473.0%)
725.44M
est: 104.39M (+594.9%)
947.34M
est: 144.66M (+554.9%)
851.10M
est: 152.40M (+458.4%)
961.57M
est: 143.02M (+572.3%)
1.67B
est: 1.27B (+31.4%)
1.34B
est: 1.34B (+0.5%)
1.54B
1.53B – 1.55B
+15.4% YoY
1.65B
1.62B – 1.68B
+7.0% YoY
1.75B
1.73B – 1.78B
+6.2% YoY
EBIT
459.81M
est: 71.15M (+546.2%)
559.68M
est: 90.90M (+515.7%)
631.72M
est: 101.86M (+520.2%)
485.27M
est: 89.89M (+439.9%)
878.71M
est: 124.57M (+605.4%)
758.30M
est: 131.24M (+477.8%)
844.51M
est: 123.16M (+585.7%)
1.25B
est: 1.09B (+14.4%)
1.21B
est: 1.15B (+5.4%)
1.33B
1.32B – 1.34B
+15.4% YoY
1.42B
1.40B – 1.45B
+7.0% YoY
1.51B
1.49B – 1.53B
+6.2% YoY
Net Income
331.57M
est: 47.31M (+600.9%)
410.35M
est: 63.92M (+541.9%)
484.79M
est: 72.64M (+567.4%)
346.71M
est: 51.45M (+573.9%)
647.20M
est: 94.04M (+588.2%)
558.88M
est: 88.40M (+532.2%)
621.29M
est: 73.85M (+741.3%)
849.09M
est: 853.69M (-0.5%)
892.65M
est: 922.99M (-3.3%)
1.04B
1.02B – 1.06B
+12.8% YoY
1.12B
1.10B – 1.14B
+7.7% YoY
1.20B
1.18B – 1.22B
+7.0% YoY
SGA
1.06B
est: 154.20M (+585.3%)
1.29B
est: 197.00M (+553.9%)
1.47B
est: 220.76M (+566.7%)
1.42B
est: 194.81M (+629.3%)
1.76B
est: 269.96M (+551.0%)
1.89B
est: 284.41M (+564.0%)
2.14B
est: 266.90M (+702.1%)
2.33B
est: 2.37B (-1.5%)
2.50B
est: 2.49B (+0.5%)
2.87B
2.85B – 2.90B
+15.4% YoY
3.08B
3.03B – 3.14B
+7.0% YoY
3.27B
3.23B – 3.32B
+6.2% YoY
EPS
0.71
est: 0.09 (+688.2%)
0.80
est: 0.12 (+557.2%)
0.95
est: 0.14 (+586.8%)
0.68
est: 0.10 (+594.1%)
1.30
est: 0.18 (+626.0%)
1.12
est: 0.17 (+565.4%)
1.24
est: 0.14 (+781.8%)
1.67
est: 1.63 (+2.7%)
1.74
est: 1.76 (-1.0%)
1.98
1.95 – 2.02
+12.8% YoY
2.13
2.10 – 2.17
+7.7% YoY
2.28
2.25 – 2.33
+7.0% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.83B
OE per share TTM
5.42
Owner's Yield
265.15%
Maintenance CapEx ratio
3.76%
Maint CapEx / Avg PPE
21.4%

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
722.0K
Shares Outstanding
528.64M

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
Huating Wu Chief Executive Officer & Executive Director 1M female
Lin Li Chief Creative Officer & Executive Director 745.7K female
Jian Wu Executive Chairman of the Board 450.6K male
Xiaoping Qian Joint Company Secretary female
Hongchun Guan Chief Operating Officer male
Yongkui Fan Chief Financial Officer male
Ka Yan Tsui Joint Company Secretary female
Sheng Huang Chief Marketing Officer 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