Koradior Holdings Ltd reports 24.5% revenue growth in FY2016
27/03/2017 • About Koradior Holdings Ltd (
$3709) • By InTwits
Koradior Holdings Ltd reported FY2016 financial results today. Overall the company's long term financial model is characterised by the following facts: It operates with high leverage: Net Debt/EBITDA is 5.6x while industry average is -4.9x.
Below you can find a comprehensive analysis of the key data driving the company's performance and stock price.
Koradior Holdings Ltd ($3709) key annual financial indicators
| mln. CNY | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|
P&L
|
|---|
| Revenue | 485 | 702 | 1,037 | 1,285 | 1,599 | 24.5% |
| Gross Profit | 304 | 486 | 760 | 946 | | -100.0% |
| SG&A | 266 | 377 | 586 | 692 | | -100.0% |
| EBITDA | 51 | 128 | 208 | 301 | | -100.0% |
| Net Income | 28 | 80 | 128 | 204 | 234 | 14.5% |
Balance Sheet
|
|---|
| Cash | 14 | 77 | 428 | 437 | | -100.0% |
| Short Term Debt | 30 | 55 | 50 | 80 | | -100.0% |
| Long Term Debt | 0 | 0 | 0 | 0 | | |
Cash flow
|
|---|
| Capex | 15 | 24 | 32 | 98 | | -100.0% |
Ratios
|
|---|
| Revenue growth | 48.3% | 44.7% | 47.7% | 23.9% | 24.5% | |
| EBITDA growth | 31.0% | 150.0% | 62.6% | 45.1% | | |
| Gross Margin | 62.8% | 69.3% | 73.3% | 73.7% | | -73.7% |
| EBITDA Margin | 10.5% | 18.2% | 20.0% | 23.5% | 0.0% | -23.5% |
| Net Income Margin | 5.7% | 11.4% | 12.4% | 15.9% | 14.6% | -1.3% |
| SG&A, % of revenue | 54.9% | 53.8% | 56.5% | 53.9% | | -53.9% |
| CAPEX, % of revenue | 3.0% | 3.4% | 3.1% | 7.6% | | -7.6% |
| ROIC | 45.2% | 69.5% | 36.5% | 31.0% | | -31.0% |
| ROE | 58.4% | 79.6% | 30.6% | 27.3% | | -27.3% |
| Net Debt/EBITDA | 0.3x | -0.2x | -1.8x | -1.2x | | 1.2x |
Revenue and profitability
Koradior Holdings Ltd's Revenue surged on 24.5%.
Net Income marign decreased slightly on 1.3 pp from 15.9% to 14.6% in FY2016.
Appendix 1: Peers in Apparel
Below we provide Koradior Holdings Ltd benchmarking against other companies in Apparel industry for the last 5 years. We show data for the top-5 companies by key financial metric together with the median value for all the companies in the industry.
Top companies by Revenue growth, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Symphony Holdings Ltd/Hong Kong ($1223) | | 46.8% | 20.4% | 33.1% | 3.6% |
| Highlight China IoT International Ltd ($1682) | | 17.7% | -73.7% | 29.6% | -55.0% |
| Kingmaker Footwear Holdings Ltd ($1170) | | 9.3% | 6.3% | 23.7% | -1.5% |
| Cosmo Lady China Holdings Co Ltd ($2298) | | 29.2% | 37.4% | 23.6% | -8.9% |
| Cabbeen Fashion Ltd ($2030) | | 0.4% | 16.4% | 23.5% | -14.4% |
| |
|---|
| Median (52 companies) | 12.3% | 5.4% | 5.4% | -2.6% | -6.3% |
|---|
| Koradior Holdings Ltd ($3709) | | 44.7% | 47.7% | 23.9% | 24.5% |
Top companies by Gross margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Symphony Holdings Ltd/Hong Kong ($1223) | 38.5% | 42.3% | 59.6% | 75.6% | |
| Prada SpA ($1913) | 71.5% | 72.1% | 73.8% | 71.8% | 72.4% |
| China Outfitters Holdings Ltd ($1146) | 74.9% | 74.3% | 70.0% | 65.7% | |
| Crocodile Garments ($122) | 64.7% | 60.7% | 60.4% | 62.1% | 59.7% |
| S Culture International Holdings Ltd ($1255) | 64.7% | 63.7% | 62.9% | 61.9% | |
| |
|---|
| Median (51 companies) | 24.8% | 23.5% | 24.9% | 25.0% | 19.1% |
|---|
| Koradior Holdings Ltd ($3709) | 62.8% | 69.3% | 73.3% | 73.7% | |
Top companies by EBITDA margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| China Lilang Ltd ($1234) | 26.3% | 26.9% | 29.4% | 30.6% | 28.6% |
| Cabbeen Fashion Ltd ($2030) | 25.0% | 29.7% | 28.4% | 29.0% | 22.9% |
| Fuguiniao Co Ltd ($1819) | 24.5% | 26.1% | 26.7% | 27.9% | |
| Prada SpA ($1913) | 29.6% | 31.7% | 31.7% | 26.8% | 22.4% |
| Shenzhou International Group Holdings Ltd ($2313) | 26.4% | 26.2% | 26.1% | 26.7% | 29.1% |
| |
|---|
| Median (52 companies) | 11.0% | 10.2% | 7.2% | 6.6% | 4.0% |
|---|
| Koradior Holdings Ltd ($3709) | 10.5% | 18.2% | 20.0% | 23.5% | |
Top companies by CAPEX/Revenue, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Symphony Holdings Ltd/Hong Kong ($1223) | 136.9% | 70.3% | 13.5% | 28.5% | |
| Shenzhou International Group Holdings Ltd ($2313) | 7.3% | 7.9% | 10.2% | 16.1% | |
| Crocodile Garments ($122) | 20.1% | 22.1% | 1.8% | 13.5% | 1.8% |
| Texhong Textile Group Ltd ($2678) | 8.9% | 11.8% | 5.8% | 10.5% | |
| Prada SpA ($1913) | 9.7% | 10.6% | 15.3% | 10.2% | 11.1% |
| |
|---|
| Median (51 companies) | 2.2% | 3.0% | 2.3% | 2.3% | 2.1% |
|---|
| Koradior Holdings Ltd ($3709) | 3.0% | 3.4% | 3.1% | 7.6% | |
Top companies by ROIC, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Cosmo Lady China Holdings Co Ltd ($2298) | 41.7% | 56.0% | 38.6% | 27.8% | |
| Cabbeen Fashion Ltd ($2030) | 32.3% | 32.9% | 26.5% | 27.0% | 16.1% |
| Sitoy Group Holdings Ltd ($1023) | 39.3% | 28.7% | 31.8% | 22.0% | 16.4% |
| Prada SpA ($1913) | 32.1% | 37.4% | 34.0% | 21.9% | 14.0% |
| China Lilang Ltd ($1234) | 27.3% | 19.1% | 19.7% | 20.2% | 16.8% |
| |
|---|
| Median (52 companies) | 10.5% | 7.2% | 4.4% | 4.9% | 1.4% |
|---|
| Koradior Holdings Ltd ($3709) | 45.2% | 69.5% | 36.5% | 31.0% | |
Top companies by Net Debt / EBITDA
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| S Culture International Holdings Ltd ($1255) | 1.4x | 0.7x | 2.4x | 158.1x | |
| High Fashion International Ltd ($608) | 16.7x | 27.7x | 11.2x | 5.2x | |
| Global Brands Group Holding Ltd ($787) | -0.4x | -0.3x | 1.3x | 2.1x | |
| Fuguiniao Co Ltd ($1819) | -0.0x | -0.7x | 0.3x | 1.9x | |
| Texhong Textile Group Ltd ($2678) | 1.4x | 1.3x | 2.3x | 1.4x | 1.7x |
| |
|---|
| Median (38 companies) | -0.3x | -0.7x | -0.2x | -1.0x | -0.6x |
|---|
| Koradior Holdings Ltd ($3709) | 0.3x | -0.2x | -1.8x | -1.2x | |
