Tse Sui Luen Jewellery (International) Limited
Tse Sui Luen Jewellery (International) Limited, an investment holding company, manufactures, sells, and markets jewelry products in Hong Kong, Macau, Mainland China, Malaysia, and other countries. It operates through Retail Business, Wholesale Business, …
Luxury Goods
HK, Hung Hom [HQ]
Ratios
15 Sheets · From 2023 to 2009Configuration
Margins, Growth Rates In %
| Ratio | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Profitability | ||||||||||||||||
| Gross Margin | 52.78 | 51.35 | 47.91 | 46.82 | 43.73 | 46.47 | 45.54 | 44.76 | 39.44 | 39.84 | 39.41 | 36.23 | 38.40 | 35.08 | 29.60 | |
| Profit Margin | 6.03 | 7.00 | 4.83 | 2.03 | 1.84 | 1.03 | 0.67 | 0.68 | 1.19 | 1.33 | -3.08 | -1.66 | 0.56 | -2.76 | -14.10 | |
| Operating Margin | 10.05 | 8.62 | 7.30 | 4.03 | 3.76 | 3.16 | 3.08 | 3.41 | 2.79 | 3.69 | -0.07 | 1.87 | 3.54 | 0.86 | -10.31 | |
|
EPS Growth
|
16.28 | 44.00 | -8.33 | -57.58 | 7.14 | -46.67 | -40.00 | -2.08 | 91.49 | 22.22 | -263.64 | 50.00 | 134.67 | -564.74 | -417.24 | |
| EPS HKD | 50.00 | 72.00 | 66.00 | 28.00 | 30.00 | 16.00 | 9.60 | 9.40 | 18.00 | 22.00 | -36.00 | -18.00 | 6.24 | -29.00 | -150.00 | |
| Return on Assets (ROA) | 8.35 | 9.95 | 7.75 | 3.25 | 2.92 | 1.52 | 0.88 | 0.88 | 1.79 | 2.20 | -3.31 | -1.74 | 0.57 | -2.52 | -15.85 | |
| Return on Equity (ROE) | 19.40 | 21.70 | 17.30 | 7.31 | 6.96 | 3.63 | 2.29 | 2.38 | 3.96 | 4.99 | -9.97 | -4.68 | 1.48 | -8.00 | -67.58 | |
| Return on Invested Capital (ROIC) | 19.41 | 18.34 | 14.96 | 6.40 | 5.80 | 3.82 | 2.68 | 2.60 | 3.02 | 4.36 | -0.14 | 104.43 | 1.18 | 1.52 | -17.46 | |
| Solvency | ||||||||||||||||
| Equity Ratio | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Debt/Assets | 9.80 | 12.19 | 15.28 | 28.43 | 33.63 | 35.37 | 39.62 | 38.90 | 30.78 | 32.06 | 46.25 | 44.30 | 39.51 | 46.66 | 48.01 | |
| Debt/Equity | 22.77 | 26.57 | 34.11 | 63.85 | 80.09 | 84.44 | 102.84 | 104.98 | 68.20 | 72.55 | 139.19 | 119.00 | 102.02 | 148.45 | 204.75 | |
| Debt/EBITDA | -13.86 | 33.64 | 72.58 | 214.10 | 356.17 | 450.26 | 465.01 | 378.26 | 284.96 | 271.90 | 356.91 | 291.42 | 287.94 | 7,319.83 | -755.23 | |
|
Debt/Capitalization
|
18.54 | 20.99 | 25.43 | 38.97 | 44.47 | 45.78 | 50.70 | 51.21 | 40.55 | 42.04 | 58.19 | 54.34 | 50.50 | 59.75 | 67.19 | |
| Long-Term Debt/Capitalization | 5.57 | 0.22 | 0.27 | 20.64 | 20.67 | 21.90 | 24.59 | 42.14 | 26.19 | - - | 41.99 | 32.97 | 5.52 | 42.52 | 47.03 | |
| Interest Debt per Share HKD | 0.60 | 0.90 | 1.34 | 2.75 | 3.70 | 4.01 | 4.57 | 4.43 | 3.19 | 3.34 | 5.27 | 4.68 | 4.42 | 5.57 | 4.89 | |
| Debt Growth | 21.83 | 50.98 | 48.41 | 97.28 | 35.82 | 7.81 | 14.67 | -3.50 | -23.08 | 0.10 | 59.08 | -10.51 | -4.61 | 24.09 | -11.31 | |
| Liquidity | ||||||||||||||||
| Current Ratio | 194.69 | 201.78 | 172.27 | 217.32 | 202.22 | 204.43 | 186.94 | 261.16 | 241.40 | 161.47 | 194.99 | 201.12 | 148.67 | 186.34 | 151.80 | |
| Quick Ratio | 53.52 | 44.29 | 28.76 | 47.87 | 37.05 | 53.14 | 60.13 | 98.90 | 70.33 | 54.71 | 66.95 | 90.23 | 61.51 | 69.65 | 50.21 | |
| Cash Ratio | 26.16 | 15.14 | 9.23 | 22.01 | 12.35 | 11.14 | 15.98 | 35.52 | 33.40 | 18.68 | 29.66 | 34.37 | 22.56 | 27.65 | 14.59 | |
| Operating Cash Flow Ratio | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Turnover | ||||||||||||||||
| Inventory Turnover | 99.78 | 96.56 | 109.83 | 119.56 | 119.94 | 117.28 | 119.89 | 127.43 | 140.87 | 170.27 | 121.44 | 137.96 | 124.50 | 114.45 | 149.13 | |
| Receivables Turnover | - - | 1,078.47 | 1,558.49 | 2,027.67 | 2,248.73 | 1,165.14 | 936.68 | 830.34 | 1,839.63 | 2,278.89 | 1,558.69 | 900.15 | 1,238.53 | 1,649.26 | 2,988.10 | |
| Payables Turnover | 190.03 | 220.99 | 232.45 | 340.97 | 642.97 | 801.73 | 709.53 | 595.53 | 843.24 | 1,089.32 | 718.48 | 1,087.11 | 681.89 | 512.00 | 552.98 | |
|
Asset Turnover
|
138.38 | 142.29 | 160.33 | 160.43 | 159.10 | 148.11 | 132.28 | 129.71 | 149.54 | 165.43 | 107.56 | 104.65 | 102.24 | 91.09 | 112.42 | |
| Fixed Turnover | 1,701.26 | 2,021.51 | 2,435.30 | 2,714.88 | 2,941.61 | 2,670.65 | 2,537.89 | 2,416.04 | 2,725.54 | 2,235.40 | 872.00 | 1,546.33 | 1,347.26 | 718.81 | 970.80 | |
| Coverage | ||||||||||||||||
| Interest Coverage | 5,393.67 | 3,801.37 | 2,614.74 | 327.81 | 298.54 | 205.69 | 173.99 | 184.13 | - - | 376.96 | -3.57 | 110.23 | 308.78 | 36.66 | -324.84 | |
| Asset Coverage | 600 | 500 | 400 | 200 | 200 | 200 | 200 | 100 | 200 | 200 | 100 | 100 | 100 | 100 | 100 | |
| Cash Flow Coverage (CFGR) | 47.01 | -37.83 | -1.99 | 4.14 | -19.95 | 23.17 | 17.00 | 22.21 | 13.64 | 36.49 | 23.29 | 32.16 | 28.99 | 6.52 | 6.32 | |
| EBITDA Coverage | 6,500 | 4,800 | 3,100 | 400 | 300 | 200 | 200 | 200 | - - | 400 | 400 | 500 | 700 | - - | -100 | |
| Dividend Coverage | -1,100 | -700 | -500 | -200 | -300 | -200 | -200 | -200 | -400 | -200 | 600 | - - | - - | 1,400 | - - | |
| Time Interest Earned (TIE) | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | - - | |
| Market Prospects | ||||||||||||||||
| Dividend Yield | 2.24 | 1.72 | 2.45 | 3.21 | 3.08 | 2.99 | 2.60 | 1.64 | 1.72 | 6.06 | 5.77 | - - | - - | 1.48 | - - | |
| Earnings Yield | 25.89 | 13.44 | 12.86 | 8.18 | 11.85 | 6.90 | 5.62 | 4.41 | 8.40 | 12.49 | -40.08 | -21.06 | 5.94 | -21.27 | -176.67 | |
|
Price/Earnings (P/E)
|
386.31 | 744.04 | 777.36 | 1,222.99 | 843.84 | 1,449.57 | 1,780.77 | 2,268.80 | 1,190.42 | 800.90 | -249.52 | -474.75 | 1,683.01 | -470.20 | -56.60 | |
| Price/Earnings Growth (PEG) | 23.73 | 16.91 | -93.28 | -21.24 | 118.14 | -31.06 | -44.52 | -1,089.02 | 13.01 | 36.04 | 0.95 | 9.50 | -12.50 | 0.83 | -0.14 | |
|
Price/Book (P/B)
|
74.93 | 161.45 | 134.51 | 89.34 | 58.74 | 52.64 | 40.81 | 53.96 | 47.10 | 39.95 | 24.88 | 22.22 | 24.95 | 37.63 | 38.25 | |
| Price/Tangible Book (P/TB) | 74.93 | 161.45 | 134.51 | 89.34 | 58.74 | 52.64 | 40.81 | 53.96 | 47.10 | 39.95 | 24.88 | 22.22 | 24.95 | 37.63 | 38.25 | |
| Price/Sales (P/S) | 23.30 | 52.05 | 37.57 | 24.80 | 15.50 | 14.89 | 11.89 | 15.42 | 14.22 | 10.67 | 7.69 | 7.90 | 9.45 | 12.98 | 7.98 | |
|
Price/Cash Flow (P/CF)
|
700.16 | -1,606.37 | -19,833.68 | 3,380.06 | -367.60 | 269.04 | 233.39 | 231.50 | 506.23 | 150.93 | 76.74 | 58.05 | 84.39 | 388.51 | 295.38 | |
| Price/Free CF (P/FCF) | 1,180.42 | -1,042.30 | -1,862.34 | -5,871.02 | -276.84 | 365.62 | 346.04 | 320.77 | 1,048.79 | 238.93 | 115.90 | 61.86 | 103.03 | -777.78 | -3,516.01 | |
| Price/Operating CF (P/OCF) | 700.16 | -1,606.37 | -19,833.68 | 3,380.06 | -367.60 | 269.04 | 233.39 | 231.50 | 506.23 | 150.93 | 76.74 | 58.05 | 84.39 | 388.51 | 295.38 |