Baozun Inc.

NASDAQ
BZUN
Stock
Yield per half year: -11.69%
Dividend yield: 0%
Sector: High Tech

Reporting Baozun Inc.

Capitalization

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ¥
0.4264 0.519 1.44 2.72 2.47 2.61 2 0.4883 0.8143 0.2296 1.68 -19.90
Выручка, млрд ¥
3.39 4.15 5.39 7.28 8.85 9.4 8.4 8.81 9.42 9.42 8.98 1.26
Чистая прибыль, млрд ¥
0.0866 0.2089 0.2697 0.2813 0.426 -0.2093 -0.6068 -0.2784 -0.1852 -0.1852 -0.1707 -184.65
EV, млрд ¥
-0.3506 0.3626 2.8 3.96 1.46 0.7716 2.4 1.8 2.44 2.44 1.77 10.82
EBIT, млрд ¥
0.0539 0.2191 0.2916 0.3062 0.4483 -0.137 -0.5234 -0.1757 -0.054 -0.054 -0.0884 -165.49
EBITDA, млрд ¥
0.0897 0.2697 0.3638 0.4263 0.6001 0.07 -0.3268 0.0759 0.1909 0.1909 0.1220 -20.47
OIBDA, млрд ¥
0.7327 0.1821 0.3132 0.148 0.2612 0.2612 0.3274 -18.64
Баланс стоимость, млрд ¥
1.57 1.81 2.18 2.57 6.11 5.94 4.08 4.1 3.91 3.91 4.83 -8.54
FCF, млрд ¥
-0.0788 -0.5183 -0.3072 0.1485 0.1514 -0.4489 0.1756 0.2832 -0.107 -0.107 0.0109 -193.29
Операционный денежный поток, млрд ¥
0.0134 -0.1691 -0.0985 0.3014 0.31 -0.0961 0.3826 0.4483 0.1013 0.1013 0.2292 -20.04
Операционная прибыль, млрд ¥
0.0901 0.2563 0.3558 0.3062 0.5587 -0.137 0.0333 -0.2064 -0.1148 -0.1148 0.0268 -172.87
Операционные расходы, млрд ¥
0.8375 1.16 1.74 2.44 2.71 3.45 3.38 4.1 4.6 4.6 3.65 11.16
CAPEX, млрд ¥
0.0922 0.3492 0.2087 0.1529 0.1586 0.3528 0.207 0.165 0.2083 0.2083 0.2183 5.60


Balance sheet

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ¥
0.9173 0.2448 0.4573 1.14 3.58 4.61 2.14 2.15 1.29 1.29 2.75 -18.47
Short Term Investments ¥
0.05 0.04 0.3126 0.0565 0.844 1.45 0.8954 0.7205 1.27 1.27 1.04 8.52
Long term investments ¥
0.0056 0 0.0334 0.0243 0.034 0.0374 0.0533 0.3308 0.2697 0.3591 0.2101 57.21
Total Receivables ¥
0.6636 1.17 1.58 1.82 2.23 2.33 2.39 2.27 2.4 2.4 2.32 1.48
Total Current Assets ¥
2.17 2.46 3.32 5.69 9.16 9.2 7.4 7.29 7.21 7.21 8.05 -4.67
Чистые активы, млрд ¥
0.0592 0.1009 0.3309 0.4027 0.8562 0.9549 1.75 1.03 1.03 1.03 1.12 3.77
Активы, млрд ¥
2.37 2.98 4.02 7.1 10.47 12.32 10.12 10.47 10.21 10.21 10.72 -0.50
Short Term Debt ¥
0.1151 0.22 0.463 0.777 0.6659 3.1 1.25 1.45 1.93 1.93 1.68 23.72
Long Term Debt ¥
0.0688 1.86 1.76 1.23 194.65
Задолженность, млрд ¥
0.7963 1.15 1.82 4.51 4.34 5.84 4.45 4.62 4.43 4.43 4.74 0.41
Чистый долг, млрд ¥
-0.8022 -0.0248 0.0744 1.8 -0.7804 -0.6268 0.2693 0.6049 1.23 1.23 0.1394 -209.53
Долг, млрд ¥
0.1151 0.22 0.5317 2.64 2.43 0.5553 2.41 2.75 2.52 2.52 2.13 0.73
Interest income ¥
0.0087 0.0119 0.0134 0.008 0.0426 0.0414 0.0629 0.0458 0.0821 0.0550 14.02
Расходы на обслуживание долга ¥
0.0016 0.0043 0.0131 0.0613 0.0661 0.0568 0.0569 0.0413 0.039 0.039 0.0520 -10.01
Чист. проц. доходы, млрд ¥
0.0119 0.0091 -0.005 -0.0187 -0.0248 0.0061 -0.0111 0.0408 0.0115 -0.0015 -216.89
Goodwill, млрд ¥
0.0132 0.0132 0.0136 0.0136 0.3979 0.3363 0.3125 0.2148 87.18
Амортизация, млрд ¥
0.0359 0.0506 0.0722 0.1201 0.1517 0.2069 0.1965 0.2516 0.2449 0.2449 0.2103 10.05
Себестоимость, млрд ¥
2.46 2.74 3.3 4.45 5.59 5.94 4.98 4.92 4.94 4.94 5.27 -2.44
Товарно материальные запасы ¥
0.3121 0.3847 0.6503 0.8968 1.03 1.07 0.943 1.05 1.12 1.12 1.04 1.69


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 2.2 4.54 5.82 6 7.97 2.73 -9.93 -4.68 -3.1 -3.1 -1.4020 -182.79
Цена акции ао 31.56 29.21 33.12 34.35 13.9 5.3 2.74 2.72 2.87 2.87 5.51 -27.06
Число акций ао, млн 55.79 59.03 59.34 59.59 74.91 67.64 61.09 59.46 59.83 59.83 64.59 -4.40
FCF/акцию -1.41 -8.78 -5.18 2.49 2.02 -6.64 2.88 4.76 -1.79 -1.79 0.2460 -197.61


Efficiency

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 5.51 11.55 12.39 10.95 6.97 -3.52 -12.11 -6.81 -4.62 -4.62 51.41 -4.0180 -192.10
ROA, % 3.66 7.02 6.72 3.96 4.07 -1.7 -5.41 -2.7 -1.79 -1.79 21.00 -1.5060 -184.85
ROIC, % -1.94 5.2 10.85 11.39 7.2 6.17 -2.52 -9.32 -4.18 26.60 2.58 -196.07
ROS, % 5.03 5 3.86 4.81 -2.23 -7.22 -3.16 -1.97 -1.97 -1.97 24.36 -3.3100 -2.45
ROCE, % 11.99 13.29 11.82 7.31 -2.11 -8.13 -2.62 -0.836 -0.9342 -0.9342 67.73 -2.9260 -15.04
Ebit margin, % 4.21 5.06 -1.03 -6.23 -1.99 -0.5731 -0.5731 -0.5731 32.90 -2.0792 -11.06
Рентаб EBITDA, % 6.5 6.75 5.86 6.78 0.7446 -3.89 0.8618 2.03 2.03 2.03 37.35 0.3553 22.21
Чистая рентаб, % 2.56 5.03 5 3.86 4.81 -2.23 -7.22 -3.16 -1.97 -1.97 24.37 -1.9540 -183.65
Operation Margin, % 6.18 6.6 4.21 6.31 -1.46 0.3962 -2.34 -1.22 -1.22 -1.22 32.90 -1.1688 -3.53
Чистая процентная маржа, % -6.52 -9.82 -0.1 2.56 5.03 5 3.86 4.81 -2.34 -3.67 18.49 3.27 -185.81
Доходность FCF, % -13.19 -15.17 -36.12 -11.28 6.02 5.8 -22.46 25.26 26.78 13.50 8.28 34.79


Coefficients

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
18.85 5.99 6.87 10.1 8.77 6.13 -9.55 -0.8047 -2.92 18.8 11.96 0.3251 -180.26
P/BV
0.3302 0.7933 1.25 0.9605 0.4274 0.3366 0.3754 0.2045 0.2085 0.2085 5.58 0.3105 -13.37
P/S
0.1531 0.3459 0.5051 0.339 0.2951 0.2127 0.2537 0.1358 0.1279 0.1279 2.79 0.2050 -15.40
P/FCF
-2.77 -8.87 16.61 17.25 -4.45 3.96 3.73 1.05 -2.15 -2.15 343.51 0.4280 -13.54
E/P
0.1455 0.099 0.114 0.1631 -0.1047 -1.24 -0.3419 -1.21 -0.8066 -0.8066 0.55 -0.7406 50.43
EV/EBIT
53.32 30.16 -59.01 -4.59 -10.25 -45.17 -45.17 -45.17 8.28 -32.8380 -5.21
EV/EBITDA
-2.52 37.04 7.69 9.29 2.44 79.03 -7.34 23.72 12.78 12.78 7.55 22.13 39.26
EV/S
0.5189 0.5441 0.1651 0.6101 0.2857 0.2044 0.2589 0.2589 0.2589 2.69 0.3236 -15.75
EV/FCF
-9.11 26.66 9.65 -12.77 13.66 6.36 -22.8 -22.8 -22.8 7.66 -7.6700 12.29
Debt/EBITDA
0.6919 1.46 6.19 4.05 56.88 -7.38 36.27 13.22 13.22 13.22 0.50 22.44 -25.31
Netdebt/Ebitda
-0.092 0.2045 4.23 -1.3 -8.96 -0.8239 7.96 6.46 6.46 6.46 -0.31 2.22 -193.67
Debt/Ratio
0.39 0.1324 0.3716 0.2319 0.5 0.2384 0.263 0.2472 0.2472 0.2472 0.17 0.2992 -13.14
Debt/Equity
0.63 0.2442 1.03 0.3974 1.05 0.5909 0.6723 0.6446 0.7657 0.7657 1.55 0.7447 -6.12
Debt/Net Income
1.97 9.37 5.7 -19.02 -3.98 -9.89 -13.62 -13.62 -13.62 1.11 -12.0260 -6.46
PEG
6.06 6.06 0.05 6.06 0.00
Бета
1.08 1.13 0.63 -1.69 3.92 -0.4243 -0.4243 -0.41 0.7131 -182.21
Индекс Альтмана
-5.63 5.8 1.98 0.6562 -0.7213 -4.8 18.61 1.99 1.62 1.62 1402.01 3.34 -217.57


Dividends

2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0011 -0.0011 0.0000 -200.00
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 0.00
Дивиденды / прибыль, %
0 0 -0.1846 0.4023 0 44.00 0.1089 -247.62


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
1.75 2.32 2.2 7.93
CAPEX/Выручка, %
1.25 3.04 2.46 1.87 2.21 2.21 12.07
Персонал, чел
6 076 6 076 7 588 7.69