Dazzle Fashion Co Ltd (603587) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dazzle Fashion Co Ltd stock ¥12.12, price ¥14.61, that is 17.0% below the price, quality 77 out of 100. Rating: overvalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range ¥10.22 – ¥22.54 · fair‑value band ¥9.09 – ¥15.15 · the ¥14.61 price screens above the ¥12.12 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Dazzle Fashion Co in your weekly email
Every Wednesday you see whether Dazzle Fashion Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Dazzle Fashion Co., Ltd designs, develops, and sells women's clothing and apparel products in China and internationally. The company offers jackets, coats, furs, skirts, trousers, and other products under the DAZZLE, DIAMOND DAZZLE, d'zzit, and RAZZLE brands.
Show moreShow less
It sells its products through direct sales or distributed brand stores, as well as online. The company was formerly known as Shanghai Dazzle Business Trading Company Limited and changed its name to Dazzle Fashion Co., Ltd in May 2013.
Dazzle Fashion Co., Ltd was founded in 2002 and is headquartered in Shanghai, China.
Stock analysis
Dazzle Fashion Co Ltd (603587) currently trades at ¥14.61, while our model-based Fair Value estimate is ¥12.12, 17% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥16.58 per share, and 8 of the 25 models we run sit above the ¥14.61 price.
Bear case: the Asset-Based group reads lowest at ¥5.71, and 17 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥9.09 (bear) to ¥15.15 (bull), the price of ¥14.61 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 77/100 (high quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Dazzle Fashion Co Ltd reported revenue of 2.1B CNY in FY2025 versus 2.9B CNY in FY2021, a compound −7.3%/yr. Reported net income was 260M CNY in FY2025, compounding −21.6%/yr from FY2021.
Key figures
Market cap 6.9B CNY (≈ $1.0B) Small · P/E ratio 22.8 · P/S ratio 3.19 · EPS (TTM) ¥0.6400 · Dividend yield 2.7% · Net margin 13.8% · Return on equity 8.3% · Return on assets (EBIT) 12.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 35% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −7% fair-value upside, at −17%, 603587 screens richer than that median.
Fair Value models
Bear¥9.09Fair Value ¥12.12Bull¥15.15
Price ¥14.61 · Downside -17.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.2058 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−3.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.6%
Start year 2020 (pandemic). Over 10 years: +1.4% a year
Revenue growth 13 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−13.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−16.0%
Dividend (yield on the price)2.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−16.0% vs −7.8%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.31% → 18%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes about as much growth as the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−4.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+29.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −5.8% a year for the price and +27.6% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Apparel Manufacturing · 213 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score77 · Top 25%
Fair Value upside−17.0% · Below median
Profitability
Return on equity (12 months)8.3% · Above median
Return on assets6.1% · Above median
Net margin (12 months)13.8% · Top 25%
Operating margin (12 months)15.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)1.5% · Below median
Dividend yield (12 months)2.7% · Below median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
P/E (12 months)22.8× · Pricier than median
P/B1.91× · Pricier than median
P/S (12 months)3.19× · Priciest 25%
Price / free cash flow (fiscal year)15.1× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Dazzle Fashion Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603587
Frequently asked questions
Is Dazzle Fashion Co Ltd (603587) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of ¥12.12 versus a price of ¥14.61, about 17% lower (overvalued).
What is the fair value of 603587?
Our model-based fair value for Dazzle Fashion Co Ltd is ¥12.12 (as of Nov 6, 2026), built from audited fundamentals. The current price: ¥14.61.
What is the quality score of 603587?
Dazzle Fashion Co Ltd has a Quality Score of 77/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Dazzle Fashion Co Ltd (603587)?
Our model-based price target is the fair value of ¥12.12 (as of Nov 6, 2026) from 25 valuation models. Cautious scenario ¥9.09, optimistic scenario ¥15.15. It is a calculation from audited fundamentals, not an analyst target.
What is the Dazzle Fashion Co Ltd stock forecast for 2026?
Our models put fair value at ¥12.12, about 17% lower versus a price of ¥14.61 (overvalued). Cautious scenario ¥9.09, optimistic scenario ¥15.15. The calculation is refreshed regularly with new filings.
What is the revenue of Dazzle Fashion Co Ltd (603587)?
Dazzle Fashion Co Ltd reported trailing-twelve-month revenue of about 2.2B CNY (latest available figure, as of Nov 6, 2026).
Does Dazzle Fashion Co Ltd pay a dividend?
Dazzle Fashion Co Ltd currently shows a dividend yield of 2.74% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Dazzle Fashion Co Ltd (603587) and when is the ex-dividend date?
Dazzle Fashion Co Ltd pays a dividend of ¥0.4 per share a year, a dividend yield of 2.7%. The last ex-dividend date was Jul 30, 2026. The payout ratio is 62.5% of earnings. Free cash flow covers the dividend 2.42 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Dazzle Fashion Co Ltd (603587)?
For today's price to be fair in a discounted-cash-flow model, Dazzle Fashion Co Ltd would have to grow free cash flow by -4.2 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.6 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 603587 use?
Our models discount Dazzle Fashion Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.37, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Dazzle Fashion Co Ltd that is -4.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Dazzle Fashion Co Ltd (603587) delivered so far?
Over the past 5 years revenue at Dazzle Fashion Co Ltd grew -3.6 % a year. The price currently implies free-cash-flow growth of -4.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Dazzle Fashion Co Ltd (603587) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Dazzle Fashion Co Ltd (-4.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dazzle Fashion Co Ltd (603587)?
The free-cash-flow yield on the price is 6.62 %: that much free cash flow Dazzle Fashion Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dazzle Fashion Co Ltd (603587)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dazzle Fashion Co Ltd it is ¥12.12 per share (as of Nov 6, 2026), against a price of ¥14.61. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Dazzle Fashion Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 603587 trades above its calculated fair value: price ¥14.61, fair value ¥12.12, a gap of about −17% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 603587?
No. The price is what the market pays today (¥14.61); the fair value is what the company's own numbers justify (¥12.12). For Dazzle Fashion Co Ltd the two are ¥2.49 per share apart. That gap is exactly why we show both numbers side by side.
How much is Dazzle Fashion Co Ltd worth?
The market values Dazzle Fashion Co Ltd at about 6.9B CNY (market capitalisation, as of Nov 6, 2026). Per share that is ¥14.61; our models calculate a fair value of ¥12.12 per share.
What do the bullish and bearish scenarios say about 603587?
Our models span a range for Dazzle Fashion Co Ltd: cautious scenario ¥9.09, base ¥12.12, optimistic ¥15.15 per share (as of Nov 6, 2026, price ¥14.61). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603587?
Dazzle Fashion Co Ltd trades at a price-to-earnings ratio of 22.8 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥12.12 is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings: 16.7. Other multiples: P/B 1.9, P/S 3.2, EV/EBITDA 16.1.
How solid is the balance sheet of Dazzle Fashion Co Ltd (603587)?
Balance-sheet figures for Dazzle Fashion Co Ltd (as of Nov 6, 2026): return on equity 8.3%. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is 603587 from its 52-week high?
Dazzle Fashion Co Ltd trades at ¥14.61, at its 52-week high of ¥14.61 and 35% above the low of ¥10.81 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥12.12 is for.
Which stocks are comparable to Dazzle Fashion Co Ltd?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Dazzle Fashion Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price ¥14.61, calculated fair value ¥12.12 (−17%), Quality Score 77/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 603587 calculated?
We run Dazzle Fashion Co Ltd through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥12.12 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Dazzle Fashion Co Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Dazzle Fashion Co Ltd (603587)?
The closing price on Nov 6, 2026 was ¥14.61. Our model-based fair value is ¥12.12, about 17% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dazzle Fashion Co Ltd right now?
A high-quality business (quality 77/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Dazzle Fashion Co Ltd (603587) come from?
Earnings per share at Dazzle Fashion Co Ltd grew −2.4 % a year from 2013 to 2024. Broken into its drivers: revenue per share +2.5 %, EBIT margin −5.3 %, tax rate +0.2 %, residual (interest, one-offs) +0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Dazzle Fashion Co Ltd
How large is the market capitalisation of Dazzle Fashion Co Ltd (603587)?
The market capitalisation of Dazzle Fashion Co Ltd is 6.9B CNY (≈ $1.0B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Dazzle Fashion Co Ltd (603587)?
The price-to-sales ratio of Dazzle Fashion Co Ltd is 3.19 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dazzle Fashion Co Ltd (603587)?
Earnings per share at Dazzle Fashion Co Ltd are ¥0.6400 (price ÷ EPS = P/E 22.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dazzle Fashion Co Ltd (603587)?
The dividend yield of Dazzle Fashion Co Ltd is 2.7% (payout 62.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dazzle Fashion Co Ltd (603587)?
The net margin of Dazzle Fashion Co Ltd is 13.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Dazzle Fashion Co Ltd (603587)?
The return on equity (ROE) of Dazzle Fashion Co Ltd is 8.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Dazzle Fashion Co Ltd (603587)?
On an EBIT basis the return on assets of Dazzle Fashion Co Ltd is 12.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Dazzle Fashion Co Ltd (603587)?
The operating margin of Dazzle Fashion Co Ltd is 15.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dazzle Fashion Co Ltd (603587)?
Revenue at Dazzle Fashion Co Ltd is growing +1.5% versus a year earlier (3y avg −3.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Dazzle Fashion Co Ltd (603587)?
Earnings per share at Dazzle Fashion Co Ltd are growing +27.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Dazzle Fashion Co Ltd (603587) hold?
Dazzle Fashion Co Ltd holds more cash than debt, 2.1B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Dazzle Fashion Co Ltd in the live analysis
One click puts Dazzle Fashion Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026