Loading…
Employees: 3,044
Size Rayhoo Motor Dies (002997.SZ) is a China Consumer Discretionary company (Specialty Stores) with a market value of $769M, the 2855th largest of 4,839 China companies the cockpit tracks. Shares closed at CN¥24.50 on 6 Nov 2026.
Performance Over six months the shares fell 18.3%, against -1.1% for the median peer and -16.4% for the China market (cap-weighted) — 6th lowest of 20 in its peer set.
Growth Revenue grew 9.2% over the last twelve months (peer median +5.0%); the operating margin is 11.0% (peer median 4.2%).
Valuation It trades at 10.3× forward earnings against a peer median of 12.5× (8th cheapest of 16).
Price implies For today's price to make sense, revenue must grow about -3% a year for seven years (Req g). Recent delivered growth is +28%, so the hurdle is -31 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 4.8 points above its cost of capital (6.7% WACC).
Next results Next results expected around 27 Apr 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | CN¥3.59B | CN¥3.28B | CN¥2.42B | CN¥1.87B | CN¥1.16B |
| Revenue growth | — | +36% | +30% | +61% | — |
| Gross profit | CN¥986M | CN¥755M | CN¥578M | CN¥362M | CN¥251M |
| EBITDA | n/a | CN¥683M | CN¥498M | CN¥228M | CN¥119M |
| Net income | CN¥382M | CN¥392M | CN¥350M | CN¥202M | CN¥140M |
| Free cash flow | CN¥406M | CN¥364M | -CN¥26.8M | -CN¥120M | -CN¥121M |
| Capital expenditure | CN¥173M | CN¥194M | CN¥290M | CN¥331M | CN¥235M |
| Total debt | CN¥1.96B | CN¥1.24B | CN¥814M | CN¥1.00B | CN¥836M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 002997.SZ | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -5.8% | -0.7% | 8th lowest of 21 |
| 6-month return | -18.3% | -1.1% | 6th lowest of 20 |
| Distance from 52-week high | -38.3% | -28.4% | 7th lowest of 21 |
| Revenue growth (TTM) | +9.2% | +5.0% | 8th highest of 21 |
| Operating margin | 11.0% | 4.2% | 5th highest of 21 |
| Forward P/E | 10.3× | 12.5× | 8th cheapest of 16 |
| Growth the price implies (Req g, 7 yrs) | -2.8% | 4.8% | 4th least demanding of 15 |
| Growth delivered (Del g) | +28.3% | +6.2% | 2nd highest of 15 |
| Hurdle (Req g minus delivered) | -31.0 pp | -1.2 pp | least demanding of 15 |
| ROIC minus cost of capital | +4.8 pp | +0.1 pp | 6th highest of 21 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Rayhoo Motor Dies 002997.SZ | China | $769M | -18% | +9% | 11% | 10.3× | -2.8% | +28.3% |
| Halfords HFD.L | United Kingdom | $744M | +65% | +5% | 3% | 12.5× | 4.7% | +6.9% |
| Wickes WIX.L | United Kingdom | $717M | +36% | +4% | 4% | 13.3× | 2.2% | +4.0% |
| Nick Scali NCK.AX | Australia | $842M | +1% | +4% | 23% | 9.0× | 7.5% | +6.7% |
| Vats Liquor Chain Store Management Joint Stock 300755.SZ | China | $689M | -19% | -22% | 0% | n/a | 19.4% | +3.6% |
| Fujian Zhangzhou Development 000753.SZ | China | $686M | -31% | -21% | -3% | n/a | 38.9% | -2.4% |
| Hubei Three Gorges Tourism 002627.SZ | China | $684M | -14% | +8% | 13% | 28.3× | n/a | n/a |
| Synsam SYNSAM.ST | Sweden | $868M | +13% | +9% | 10% | 15.0× | -4.4% | +10.2% |
| Augmont Enterprises AUGMONT.NS | India | $892M | n/a | +42% | 0% | n/a | n/a | n/a |
| Zhongsheng Hldg 0881.HK | Hong Kong | $656M | -70% | -5% | 0% | 7.6× | 48.7% | +1.4% |
| Betterware de Mexico, S.A.P.I. de C.V BWMX | United States | $655M | -1% | +28% | 17% | 6.3× | -9.2% | +17.0% |
| Wuxi Commercial Mansion Grand Orient 600327.SS | China | $652M | +24% | -28% | 1% | 12.9× | 13.2% | -16.3% |
| P N Gadgil Jewellers PNGJL.NS | India | $919M | -17% | +51% | 6% | 15.9× | n/a | n/a |
| Kid KID.OL | Norway | $640M | +23% | +5% | 11% | 17.7× | 5.0% | +5.7% |
| CEWE Stiftung & Co. KGaA CWC.DE | Germany | $926M | +11% | +4% | 11% | 10.1× | -2.3% | +3.5% |
| Qingdao Citymedia 600229.SS | China | $636M | +2% | -12% | -22% | n/a | n/a | n/a |
| V-Mart Retail VMART.NS | India | $636M | +14% | +18% | 6% | 38.9× | 36.5% | +28.6% |
| ValueMax T6I.SI | Singapore | $631M | -21% | +32% | 20% | 6.7× | n/a | n/a |
| Douglas DOU.DE | Germany | $976M | -7% | +1% | 4% | 6.7× | -1.1% | +7.6% |
| IDOM 7599.T | Japan | $601M | -28% | +17% | 3% | 8.5× | -6.7% | +8.1% |
| ZJAMP 002758.SZ | China | $585M | -18% | +23% | 2% | n/a | n/a | n/a |