Switch theme
Sign up to access all valuation multiples
Xtep International Holdings Ltd is principally engaged in the design, development, manufacturing, sales, marketing and brand management of sports products including footwear, apparel and accessories for adults and children. With its core Xtep brand, as well as Saucony and Merrell under its diversified brand portfolio, and professional sports segments through an extensive distribution network of more than 8,100 stores. It has two reportable operating segments from continuing operations as follows: (a) mass market segment, including signature brand, Xtep; and (b) professional sports segment, including signature brands, Saucony and Merrell.
2008
8.9K+
LTM Revenue $2.1B
LTM EBITDA $351M
$2.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
XTEP has a last 12-month revenue (LTM) of $2.1B and a last 12-month EBITDA of $351M.
In the most recent fiscal year, XTEP achieved revenue of $1.7B and an EBITDA of $307M.
XTEP expects next 12-month revenue of XXX and NTM EBITDA of XXX
See XTEP valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $2.1B | XXX | $1.7B | XXX | XXX | XXX |
| Gross Profit | $908M | XXX | $749M | XXX | XXX | XXX |
| Gross Margin | 43% | XXX | 43% | XXX | XXX | XXX |
| EBITDA | $351M | XXX | $307M | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | 18% | XXX | XXX | XXX |
| EBIT | $291M | XXX | $234M | XXX | XXX | XXX |
| EBIT Margin | 14% | XXX | 13% | XXX | XXX | XXX |
| Net Profit | $195M | XXX | $158M | XXX | XXX | XXX |
| Net Margin | 9% | XXX | 9% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, XTEP's stock price is HKD 6 (or $1).
XTEP has current market cap of HKD 15.8B (or $2.0B), and EV of HKD 15.9B (or $2.0B).
See XTEP trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.0B | $2.0B | XXX | XXX | XXX | XXX | $0.07 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, XTEP has market cap of $2.0B and EV of $2.0B.
XTEP's trades at 1.2x EV/Revenue multiple, and 6.6x EV/EBITDA.
Equity research analysts estimate XTEP's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
XTEP has a P/E ratio of 11.3x.
See valuation multiples for XTEP and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $2.0B | XXX | $2.0B | XXX | XXX | XXX |
| EV (current) | $2.0B | XXX | $2.0B | XXX | XXX | XXX |
| EV/Revenue | 1.1x | XXX | 1.2x | XXX | XXX | XXX |
| EV/EBITDA | 6.3x | XXX | 6.6x | XXX | XXX | XXX |
| EV/EBIT | 7.6x | XXX | 8.7x | XXX | XXX | XXX |
| EV/Gross Profit | 2.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | 11.3x | XXX | 12.8x | XXX | XXX | XXX |
| EV/FCF | 11.1x | XXX | 19.2x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialXTEP's last 12 month revenue growth is 7%
XTEP's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.
XTEP's rule of 40 is 21% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
XTEP's rule of X is 35% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for XTEP and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 7% | XXX | 11% | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | 18% | XXX | XXX | XXX |
| EBITDA Growth | 4% | XXX | 15% | XXX | XXX | XXX |
| Rule of 40 | 21% | XXX | 25% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 35% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 21% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 30% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Brillia Inc | XXX | XXX | XXX | XXX | XXX | XXX |
| Cettire | XXX | XXX | XXX | XXX | XXX | XXX |
| Merino | XXX | XXX | XXX | XXX | XXX | XXX |
| Premier Investments | XXX | XXX | XXX | XXX | XXX | XXX |
| Step One Clothing | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
XTEP acquired XXX companies to date.
Last acquisition by XTEP was XXXXXXXX, XXXXX XXXXX XXXXXX . XTEP acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was XTEP founded? | XTEP was founded in 2008. |
| Where is XTEP headquartered? | XTEP is headquartered in Hong Kong. |
| How many employees does XTEP have? | As of today, XTEP has 8.9K+ employees. |
| Who is the CEO of XTEP? | XTEP's CEO is Mr. Shui Po Ding. |
| Is XTEP publicy listed? | Yes, XTEP is a public company listed on HKG. |
| What is the stock symbol of XTEP? | XTEP trades under 01368 ticker. |
| When did XTEP go public? | XTEP went public in 2008. |
| Who are competitors of XTEP? | Similar companies to XTEP include e.g. Brillia Inc, Cettire, Merino, Premier Investments. |
| What is the current market cap of XTEP? | XTEP's current market cap is $2.0B |
| What is the current revenue of XTEP? | XTEP's last 12 months revenue is $2.1B. |
| What is the current revenue growth of XTEP? | XTEP revenue growth (NTM/LTM) is 7%. |
| What is the current EV/Revenue multiple of XTEP? | Current revenue multiple of XTEP is 1.1x. |
| Is XTEP profitable? | Yes, XTEP is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of XTEP? | XTEP's last 12 months EBITDA is $351M. |
| What is XTEP's EBITDA margin? | XTEP's last 12 months EBITDA margin is 17%. |
| What is the current EV/EBITDA multiple of XTEP? | Current EBITDA multiple of XTEP is 6.3x. |
| What is the current FCF of XTEP? | XTEP's last 12 months FCF is $199M. |
| What is XTEP's FCF margin? | XTEP's last 12 months FCF margin is 9%. |
| What is the current EV/FCF multiple of XTEP? | Current FCF multiple of XTEP is 11.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
