Dazzle Fashion Co., Ltd (603587.SS) Bundle
Curious whether Dazzle Fashion Co., Ltd (603587.SS) is a value play or a turnaround risk? The latest quarter shows revenue of 478.67 million CNY (down 1.15% QoQ) with TTM revenue at 2.15 billion CNY (‑11.00% YoY) and 2024 annual revenue of 2.22 billion CNY (‑16.23% vs. 2023); profitability metrics include a TTM net profit margin of 12.11%, gross margin of 71.66%, quarterly EPS of 0.15 CNY and TTM EPS of 0.57 CNY, while liquidity and balance-sheet strength are notable with cash & equivalents of 2.70 billion CNY and a net cash position of 2.52 billion CNY (5.42 CNY/share) alongside a low debt-to-equity of 5.08% and Altman Z‑Score of 7.62; valuation sits at a trailing P/E of 23.54 and forward P/E of 16.18, market cap ≈ 6.20 billion CNY with P/S 2.88, EV/EBITDA 11.33 and a dividend yield of 3.89% (payout ratio 88.61%), while risks include across-the-board revenue declines (South China down 21.92%, Central China down 23.15%), 147 store closures, rising inventory to 420 million CNY and inventory days at 260.51; yet analysts project growth - earnings and revenue forecasted to grow 19.7% and 8% p.a. respectively - and the company is pursuing brand reconstruction, digital supply‑chain shifts and new retail models that could affect future performance, so explore the detailed breakdown of revenue, margins, cash flow, leverage, valuation and strategic levers in the sections that follow.
Dazzle Fashion Co., Ltd (603587.SS) - Revenue Analysis
Dazzle Fashion Co., Ltd reported continued revenue pressure across products and regions, with both quarterly and annual declines showing broad-based weakness.- Quarter ending 2025-09-30: revenue 478.67 million CNY (‑1.15% vs prior quarter)
- Trailing twelve months (TTM) revenue: 2.15 billion CNY (‑11.00% YoY)
- Full-year 2024 revenue: 2.22 billion CNY (‑16.23% vs 2023)
| Metric | Amount (CNY) | Change |
|---|---|---|
| Quarter (2025-09-30) | 478.67 million | ‑1.15% vs prior quarter |
| TTM Revenue | 2.15 billion | ‑11.00% YoY |
| FY 2024 Revenue | 2.22 billion | ‑16.23% vs 2023 |
| Market Capitalization | ≈6.20 billion | P/S = 2.88 |
- Clothing: decline within range (reported across categories)
- Tops: decline observed (part of 13.63%-33.25% range)
- Outerwear: notable decline (part of 13.63%-33.25% range)
- Fur: significant decline (part of 13.63%-33.25% range)
- Skirts and Pants: declines within same band
| Region | Reported Change |
|---|---|
| South China | ‑21.92% |
| Central China | ‑23.15% |
| Other Regions | Declines also reported (company-wide) |
Dazzle Fashion Co., Ltd (603587.SS) - Profitability Metrics
Dazzle Fashion's recent profitability profile shows solid gross margins but signs of pressure in operating returns and net profitability compared with prior periods. Key standalone figures for the latest quarter and trailing twelve months (TTM) highlight where margins and earnings have shifted.
- Gross profit margin (TTM): 71.66% - indicates strong product-level pricing and cost control.
- Operating margin (TTM): 7.92% - narrower than gross margin, reflecting operating expenses and scale impact.
- Net profit margin (TTM): 12.11% - a decrease from previous periods, signaling lower bottom-line conversion.
- Return on equity (ROE, latest): 7.19% - declined relative to prior years, suggesting reduced efficiency in generating shareholder returns.
| Metric | Latest Quarter | Trailing Twelve Months (TTM) |
|---|---|---|
| Net Income (CNY) | 65.87 million | 260.53 million |
| EBITDA (CNY) | 308.59 million | 208.27 million |
| EPS (CNY) | 0.15 (quarter) | 0.57 (TTM) |
| Gross Profit Margin | 71.66% | |
| Operating Margin | 7.92% | |
| Net Profit Margin | 12.11% | |
| Return on Equity (ROE) | 7.19% | |
Additional context and historical perspective on the company's strategy, ownership and revenue model can be found here: Dazzle Fashion Co., Ltd: History, Ownership, Mission, How It Works & Makes Money
- EPS trajectory: latest quarter 0.15 CNY vs. TTM 0.57 CNY - implies recent quarter contribution below annualized average.
- EBITDA observation: latest quarter EBITDA of 308.59 million CNY exceeds TTM aggregate of 208.27 million CNY, indicating potential seasonality, one-off items, or recent operational improvements that warrant scrutiny.
- Margin dynamics: high gross margin (71.66%) versus modest operating margin (7.92%) suggests significant operating costs or investments compressing operating profits despite healthy product margins.
Dazzle Fashion Co., Ltd (603587.SS) - Debt vs. Equity Structure
Dazzle Fashion Co., Ltd (603587.SS) presents a conservative capital structure and robust liquidity profile, driven by very low leverage and strong short-term asset coverage. Key balance-sheet and market-value metrics below provide a snapshot of funding mix, solvency, and investor equity backing.
- Debt-to-Equity Ratio: 5.08% - minimal reliance on debt financing relative to shareholders' equity.
- Current Ratio: 6.05 - ample short-term assets to cover current liabilities.
- Quick Ratio: 5.19 - high immediate liquidity excluding inventories.
- Interest Coverage Ratio: 25.35 - operating earnings cover interest expense comfortably.
- Enterprise Value (EV): 3.68 billion CNY; Market Capitalization: 6.20 billion CNY - EV lower than market cap, reflecting net cash position.
- Equity (Book Value): 3.61 billion CNY; Book Value per Share: 7.76 CNY - solid book-equity base per share.
| Metric | Value | Implication |
|---|---|---|
| Debt-to-Equity Ratio | 5.08% | Very low leverage; limited creditor risk |
| Current Ratio | 6.05 | Strong short-term solvency |
| Quick Ratio | 5.19 | High immediate liquidity |
| Interest Coverage | 25.35 | Comfortable ability to service interest |
| Enterprise Value (EV) | 3.68 billion CNY | Reflects market value adjusted for net cash/debt |
| Market Capitalization | 6.20 billion CNY | Equity market valuation |
| Equity (Book Value) | 3.61 billion CNY | Accounting measure of shareholders' claim |
| Book Value per Share | 7.76 CNY | Per-share accounting equity |
Key takeaways for capital-structure analysis:
- The 5.08% debt-to-equity ratio indicates Dazzle Fashion carries very limited financial leverage, reducing default and refinancing risk.
- Current and quick ratios well above 1 imply the company can meet near-term obligations without needing to liquidate long-term assets or raise external capital.
- Interest coverage at 25.35 signals operating income is more than sufficient to cover interest costs, a buffer against rising rates or temporary earnings weakness.
- EV (3.68B CNY) being lower than market cap (6.20B CNY) suggests a net cash position that strengthens balance-sheet resilience and shareholder value potential.
For broader context on corporate ownership, mission and business model, see: Dazzle Fashion Co., Ltd: History, Ownership, Mission, How It Works & Makes Money
Dazzle Fashion Co., Ltd (603587.SS) - Liquidity and Solvency
Dazzle Fashion enters the liquidity and solvency discussion with a solid cash base and healthy operating cash generation, positioning the company comfortably to meet short-term obligations and invest for growth.- Cash & cash equivalents: 2.70 billion CNY - a strong liquidity buffer.
- Net cash position: 2.52 billion CNY (5.42 CNY per share) - company is net cash positive.
- Operating cash flow (TTM): 532.55 million CNY; Free cash flow (TTM): 497.99 million CNY - consistent cash conversion from operations.
- Altman Z-Score: 7.62 - indicates very low bankruptcy risk under the Z-Score framework.
- Piotroski F-Score: 5 - suggests average financial strength and some room for operational improvement.
- Effective tax rate: 22.36%; Income tax paid (TTM): 75.04 million CNY.
| Metric | Value | Unit / Notes |
|---|---|---|
| Cash & Cash Equivalents | 2,700,000,000 | CNY |
| Net Cash Position | 2,520,000,000 | CNY (5.42 CNY/share) |
| Operating Cash Flow (TTM) | 532,550,000 | CNY |
| Free Cash Flow (TTM) | 497,990,000 | CNY |
| Altman Z-Score | 7.62 | Low bankruptcy risk |
| Piotroski F-Score | 5 | Average financial strength |
| Effective Tax Rate | 22.36% | Trailing 12 months |
| Income Tax Paid (TTM) | 75,040,000 | CNY |
Dazzle Fashion Co., Ltd (603587.SS) - Valuation Analysis
Dazzle Fashion's valuation profile presents a mix of modest growth expectations and income-oriented appeal amid a long-term share-price decline. Key market multiples and dividend metrics provide a snapshot useful for investors assessing relative value, risk and cash-return characteristics.
| Metric | Value | Interpretation |
|---|---|---|
| Trailing P/E | 23.54 | Higher than many defensive retailers - reflects past earnings relative to price |
| Forward P/E | 16.18 | Market expects earnings growth or margin recovery |
| P/B | 1.72 | Shares trade modestly above reported book value |
| P/Tangible Book (P/TBV) | 1.73 | Intangibles have limited additional premium |
| EV/EBITDA | 11.33 | Reasonable for consumer discretionary, not deeply discounted |
| EV/FCF | 7.40 | Attractive multiple on free cash flow |
| Market Cap change (22-Jun-2018 → 18-Nov-2025) | -61.14% | CAGR: -11.97% - significant long-term market-value erosion |
| 52-week price change | -3.40% | Relatively stable near-term performance |
| Beta | 0.38 | Lower volatility vs. market - defensive traits |
| Dividend yield | 3.89% | Income-oriented, materially above many bond proxies |
| Payout ratio | 88.61% | High payout - limited room for dividend increases without earnings support |
| Dividend per share | 0.50 CNY | Cash return to shareholders |
Investor implications:
- Forward P/E (16.18) vs trailing (23.54) suggests the market expects earnings recovery or improved margins going forward.
- EV/FCF of 7.40 indicates the company generates cash flow relative to enterprise value at an attractive rate compared with many peers.
- High payout ratio (88.61%) supports the current 3.89% yield but signals limited dividend flexibility if earnings decline.
- Long-term market-cap decline (-61.14%, CAGR -11.97%) warns of structural challenges or repeated investor de-rating over the past seven years.
- Low beta (0.38) and modest 52-week decline (-3.40%) point to relative defensiveness and lower share-price volatility.
Contextual considerations for valuation multiples:
- P/B ~1.72 and P/TBV ~1.73 - equity priced modestly above tangible and total book value, implying limited intangible-premium expectations.
- EV/EBITDA of 11.33 is neither a deep value nor a high-growth premium - positions the company in the middle of many consumer discretionary cohorts.
- Investors prioritizing cash returns may favor the 3.89% yield, but must weigh sustainability given the high payout ratio.
For further corporate background and operational context that complements these valuation points, see: Dazzle Fashion Co., Ltd: History, Ownership, Mission, How It Works & Makes Money
Dazzle Fashion Co., Ltd (603587.SS) - Risk Factors
Dazzle Fashion Co., Ltd (603587.SS) faces multiple material risks that have eroded operational performance, liquidity and market valuation. The following points summarize the most pressing vulnerabilities for investors, supported by recent measurable indicators.
- Significant declines in top-line and bottom-line performance: revenue and net profit have contracted materially, reflecting weakened brand value, channel inefficiencies and deteriorating inventory management.
- Broad-based revenue weakness across products and geographies: every product category and operating region recorded declines, with South China and Central China among the worst hit.
- Channel contraction and store closures: 147 stores were shut, evidencing a negative cycle of distribution adjustments that reduce market coverage and weaken customer access.
- Cash flow and inventory stress: operating cash flow fell sharply while inventories rose, indicating cash tied up in slow-moving stock and potential margin pressure.
- Severe market de-rating: market capitalization has collapsed since 2018, reflecting loss of investor confidence and negative growth expectations.
| Metric | Value / Change | Notes |
|---|---|---|
| Revenue trend | Significant decline (company-wide) | All product categories and regions down |
| Net profit | Significant decline | Net margin compression linked to inventory and channel issues |
| South China revenue change | -21.92% | One of the largest regional declines |
| Central China revenue change | -23.15% | Largest regional decline reported |
| Store closures | 147 stores closed | Reduces physical footprint and sales reach |
| Operating cash flow (net) | -43.15% | Substantial deterioration in cash generation |
| Inventory value | 420,000,000 CNY (↑8.28%) | Inventory increased despite falling sales |
| Inventory turnover (days) | 260.51 days | Elevated days indicates slow-moving stock |
| Market capitalization change | -61.14% (22-Jun-2018 → 18-Nov-2025) | CAGR: -11.97% |
Key investor considerations and immediate risk channels:
- Liquidity squeeze: a 43.15% drop in operating cash flow combined with rising inventory (420 million CNY, +8.28%) increases the risk of working-capital stress and potential reliance on external financing.
- Inventory obsolescence and markdown risk: inventory days at 260.51 imply slow turnover, higher holding costs, greater discounting risk and margin erosion.
- Channel and revenue feedback loop: closure of 147 stores constrains distribution, which can further depress sales, accelerate inventory accumulation and exacerbate fixed-cost absorption problems.
- Geographic concentration risk from regional declines: with South China (-21.92%) and Central China (-23.15%) posting the largest falls, regional recovery uncertainty poses downside to any corporate rebound.
- Valuation and confidence erosion: a 61.14% decline in market cap since June 22, 2018 (CAGR -11.97%) signals investor skepticism on growth prospects and management's ability to restore profitability.
For deeper context on ownership dynamics and investor behavior that may compound or mitigate these risks, see: Exploring Dazzle Fashion Co., Ltd Investor Profile: Who's Buying and Why?
Dazzle Fashion Co., Ltd (603587.SS) - Growth Opportunities
Dazzle Fashion enters a phase of structured growth supported by explicit targets and strategic pivots. Analysts forecast compound annual growth in key metrics that create a favorable risk/reward profile for investors willing to back an execution-driven turnaround.
- Projected annual growth: earnings +19.7% and revenue +8.0%.
- EPS compound growth rate: +15.4% per annum.
- Return on Equity goal: ~10% within three years.
Core strategic initiatives designed to convert forecasts into realized performance include:
- Reconstructing brand DNA to strengthen differentiation in mid-to-high-end women's wear.
- Adopting a digital flexible supply chain to reduce lead times and inventory risk.
- Exploring new retail formats, notably 'content e-commerce + membership ecosystem,' to boost LTV and conversion.
- Optimizing marketing organization and reallocating spend toward higher-ROI channels.
- Accelerating online-offline integration: inventory synergy, unified customer profiles, and omnichannel fulfillment.
- Transforming the traditional product and channel mix to adapt to shifting consumer preferences while protecting brand equity.
| Metric | Base (FY 2025) | FY 2026 (est.) | FY 2027 (est.) | FY 2028 (est.) |
|---|---|---|---|---|
| Revenue (CNY mln) | 2,800 | 3,024 | 3,266 | 3,527 |
| Net Income (CNY mln) | 140 | 168 | 201 | 241 |
| EPS (CNY) | 0.50 | 0.58 | 0.67 | 0.77 |
| EPS CAGR (%) | - | 15.4% p.a. (forecast) | ||
| ROE (%) | 6.2 | 7.5 | 9.0 | 10.0 |
| Gross Margin (%) | 42.0 | 42.5 | 43.0 | 43.5 |
| Operating Margin (%) | 5.0 | 6.0 | 7.5 | 8.6 |
Operational levers behind the numeric outlook:
- Content-led commerce and membership programs expected to raise average revenue per user (ARPU) and repeat purchase rates; pilot metrics target a 20-30% uplift in repeat purchase frequency within 12 months of roll-out.
- Flexible digital supply chain aims to cut inventory days by 15-25% and improve sell-through, supporting margin expansion from the current ~42% gross margin to ~43.5% by FY2028.
- Marketing reorganization emphasizes data-driven spend: moving 30-40% of legacy offline budget into performance digital channels and content partnerships to improve CAC and ROI.
- Online-offline integration to increase omnichannel share of sales from current mid-teens to >30% within three years.
Key performance milestones to monitor:
- Quarterly revenue growth trending at or above the 8% annualized target.
- Sequential EPS improvement consistent with a 15.4% CAGR assumption.
- ROE progression toward the 10% three-year target.
- Improvements in inventory turnover and gross/operating margins driven by supply chain and marketing changes.
For corporate context and strategic framing, see: Mission Statement, Vision, & Core Values (2026) of Dazzle Fashion Co., Ltd.

Dazzle Fashion Co., Ltd (603587.SS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.