Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	-	-	-
Under Armour, Inc.	-	-	-
Mediana / Under Armour, Inc.	-	-	-

---

Pozostałe spółki z branży Apparel - Manufacturers

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Pan-Pacific Co., Ltd.	007980.KS	51	-3.6	3.3	0.3	KSE
Cedar Development Co., Ltd.	002485.SZ	313	-18.9	-15.0	1.9	Shenzhen
Guangdong Hongxing Industrial Co., Ltd.	001209.SZ	312	31.1	61.7	1.7	Shenzhen
Kingdom Holdings Limited	0528.HK	90	-1.4	-14.2	0.5	HKSE
Jiangsu Amer New Material Co., Ltd.	002201.SZ	569	44.2	109.9	3.7	Shenzhen
F&F Holdings Co., Ltd.	007700.KS	514	1.1	6.9	0.3	KSE
Shandong Ruyi Woolen Garment Group Co., Ltd.	002193.SZ	215	-1.6	-2.8	2.5	Shenzhen
BYC Co., Ltd.	001460.KS	193	7.1	17.6	0.6	KSE
Shenzhen Fuanna Bedding and Furnishing Co.,Ltd	002327.SZ	877	9.9	12.7	1.5	Shenzhen
Shanghai Metersbonwe Fashion and Accessories Co., Ltd.	002269.SZ	648	-19.1	-17.4	15.5	Shenzhen
Shinsung Tongsang Co., Ltd.	005390.KS	431	0.8	8.3	1.1	KSE
Texwinca Holdings Limited	0321.HK	128	5.5	5.2	0.2	HKSE
Xin Hee Co., Ltd.	003016.SZ	437	-88.5	-46.9	1.2	Shenzhen
HANDSOME Corp.	020000.KS	275	1.0	8.3	0.3	KSE
Zhejiang Weixing Industrial Development Co., Ltd.	002003.SZ	1,711	12.9	17.0	2.7	Shenzhen
Huvis Corporation	079980.KS	73	4.6	-0.8	0.4	KSE
Hansae Yes24 Holdings Co., Ltd	016450.KS	126	-3.2	38.1	0.3	KSE
Huafu Fashion Co., Ltd.	002042.SZ	1,025	41.4	-19.2	0.7	Shenzhen
Zhejiang Unifull Industrial Fibre Co., Ltd.	002427.SZ	1,123	250.0	1,666.0	8.4	Shenzhen
Zhejiang Bangjie Holding Group Co.,Ltd	002634.SZ	245	-1.1	-2.5	6.8	Shenzhen
Zhejiang Jiaxin Silk Corp., Ltd.	002404.SZ	466	12.9	21.3	1.7	Shenzhen
Sunvim Group Co.,Ltd	002083.SZ	605	4.7	12.2	1.0	Shenzhen
Annil Co.,Ltd	002875.SZ	452	-30.9	-23.6	4.6	Shenzhen
Hunan Mendale Hometextile Co.,Ltd	002397.SZ	415	45.6	151.9	3.3	Shenzhen
Lancy Co., Ltd.	002612.SZ	1,038	9.3	27.5	2.6	Shenzhen
ShinWon Corporation	009270.KS	123	-0.6	21.9	0.6	KSE
Huasi Holding Company Limited	002494.SZ	248	40.3	170.6	1.5	Shenzhen
Hongda High-Tech Holding Co.,Ltd.	002144.SZ	282	108.1	73.0	1.0	Shenzhen
Shanghai Challenge Textile Co.,Ltd.	002486.SZ	293	35.4	59.8	2.0	Shenzhen
Youngone Holdings Co., Ltd.	009970.KS	1,108	3.0	4.6	0.6	KSE
State Energy Group International Assets Holdings Limited	0918.HK	99	113.1	-10.1	2.7	HKSE
Jiiangsu Times Textile Technology Co.,LTD	001234.SZ	308	28.8	36.9	2.5	Shenzhen
Ilshin Spinning Co.,Ltd	003200.KS	172	2.8	8.3	0.3	KSE
hyungji Elite Co., Ltd.	093240.KS	75	5.5	16.7	1.2	KSE
In the F CO.,LTD.	014990.KS	70	4.9	-72.6	2.6	KSE
Zhejiang Truelove Vogue Co., Ltd.	003041.SZ	574	14.2	16.1	2.7	Shenzhen
Kairuide Holding Co.Ltd	002072.SZ	275	-361.9	-357.2	41.8	Shenzhen
LF Corp.	093050.KS	366	-0.4	6.6	0.3	KSE
Fujian Septwolves Industry Co., Ltd.	002029.SZ	643	6.5	14.0	0.7	Shenzhen
Xingye Leather Technology Co., Ltd.	002674.SZ	400	10.0	22.6	1.2	Shenzhen
Shijiazhuang ChangShan BeiMing Technology Co.,Ltd	000158.SZ	4,741	-136.2	-64.0	6.8	Shenzhen
Fujian SBS Zipper Science&Technology Co., Ltd	002098.SZ	429	11.8	14.3	2.3	Shenzhen
BIEM.L.FDLKK Garment Co.,Ltd.	002832.SZ	1,263	10.9	12.2	1.7	Shenzhen
Daehyun Co.,Ltd.	016090.KS	62	3.5	5.3	0.3	KSE
Kyungbangco.Ltd	000050.KS	149	0.0	8.4	0.3	KSE
Shinyoungwacoal,Inc.	005800.KS	85	17.1	29.4	0.3	KSE
Zhejiang Giuseppe Garment Co., Ltd	002687.SZ	306	27.5	29.0	1.6	Shenzhen
Daehan Synthetic Fiber Co., Ltd.	003830.KS	115	452.0	-64.3	0.2	KSE
Duksung Co., Ltd.	004835.KS	73	5.8	13.8	1.0	KSE
Pangrim Co., Ltd.	003610.KS	99	17.6	26.2	0.8	KSE
Zhejiang Semir Garment Co., Ltd.	002563.SZ	1,939	9.9	13.7	1.1	Shenzhen
Jiangsu Eastern Shenghong Co., Ltd.	000301.SZ	7,676	-11.3	-25.7	1.6	Shenzhen
Luolai Lifestyle Technology Co., Ltd.	002293.SZ	1,015	13.7	15.7	1.7	Shenzhen
Lu Thai Textile Co., Ltd.	000726.SZ	633	5.9	10.5	0.5	Shenzhen
Anhui Huamao Textile Co., Ltd.	000850.SZ	521	5.6	14.6	0.9	Shenzhen
Xinglong Holding (Group) Company Ltd.	000955.SZ	342	-296.3	-242.2	3.9	Shenzhen
Di Dong Il Corporation	001530.KS	562	13.1	503.7	1.4	KSE
Duksung Co., Ltd.	004830.KS	73	5.8	13.8	1.0	KSE
Zhejiang Busen Garments Co., Ltd.	002569.SZ	188	-32.2	-28.1	44.1	Shenzhen
Shenzhen Textile (Holdings) Co., Ltd.	000045.SZ	705	23.8	62.2	1.9	Shenzhen
Modern Avenue Group Co., Ltd.	002656.SZ	239	-43.3	-367.9	3.1	Shenzhen
BYC Co., Ltd.	001465.KS	238	6.9	10.3	0.3	KSE
Fountain Set (Holdings) Limited	0420.HK	100	5.4	55.0	0.2	HKSE
Jiangsu Lianfa Textile Co.,Ltd	002394.SZ	362	6.2	10.3	0.6	Shenzhen
Shenzhen Huijie Group Co., Ltd.	002763.SZ	386	17.0	45.7	1.4	Shenzhen
Baoxiniao Holding Co., Ltd.	002154.SZ	776	9.2	12.9	1.2	Shenzhen
Jinfa Labi Maternity & Baby Articles Co., Ltd	002762.SZ	290	29.0	37.5	2.1	Shenzhen
Pacific Textiles Holdings Limited	1382.HK	238	2.8	12.5	0.6	HKSE
Formosa Taffeta Co., Ltd.	1434.TW	877	5.7	17.4	0.7	Taiwan
Shikibo Ltd.	3109.T	84	-2.6	13.3	0.3	Tokyo
Virtual Mind Holding Company Limited	1520.HK	68	-7.2	-4.4	3.1	HKSE
Best Pacific International Holdings Limited	2111.HK	313	1.7	4.0	0.7	HKSE
Shenzhen Textile (Holdings) Co., Ltd.	200045.SZ	729	24.4	20.8	0.6	Shenzhen
Lu Thai Textile Co., Ltd.	200726.SZ	621	5.8	6.6	0.3	Shenzhen
Chyang Sheng Dyeing & Finishing Co., Ltd.	1463.TW	116	5.7	5.4	1.1	Taiwan
China Apex Group Limited	2011.HK	101	8.7	24.7	4.4	HKSE
Daidoh Limited	3205.T	190	-7.9	-11.0	2.4	Tokyo
Youngone Corporation	111770.KS	1,897	6.5	6.2	0.7	KSE
Hyosung Advanced Materials Corporation	298050.KS	675	-2.8	16.3	0.9	KSE
Tah Hsin Industrial Corporation	1315.TW	217	36.1	34.1	0.7	Taiwan
Sotoh Co., Ltd.	3571.T	59	13.9	21.1	0.6	Tokyo
Bonny International Holding Limited	1906.HK	62	16.0	-25.6	1.2	HKSE
Tainan Spinning Co., Ltd.	1440.TW	718	20.2	-37.7	0.7	Taiwan
Bosideng International Holdings Limited	3998.HK	6,950	9.0	14.6	3.6	HKSE
Ta Jiang Co., Ltd.	1453.TW	52	57.0	824.9	1.1	Taiwan
TRK Corporation	1432.TW	63	-2.8	-39.4	1.9	Taiwan
Guangdong Modern High-tech Fiber Co., Ltd	300876.SZ	349	-67.2	-38.1	3.2	Shenzhen
Triocean Industrial Corporation Co., Ltd.	1472.TW	161	16.8	23.8	2.2	Taiwan
KOMATSU MATERE Co.,Ltd.	3580.T	198	11.5	9.7	0.7	Tokyo
Universal Incorporation	1325.TW	89	-468.7	-50.8	1.0	Taiwan
San Fang Chemical Industry Co., Ltd.	1307.TW	506	5.8	10.0	1.5	Taiwan
JICHODO Co.,Ltd.	3597.T	217	23.8	21.1	0.8	Tokyo
Atsugi Co., Ltd.	3529.T	136	-62.5	-52.1	0.6	Tokyo
Eagle Nice (International) Holdings Limited	2368.HK	277	2.6	9.6	1.1	HKSE
Adastria Co., Ltd.	2685.T	933	6.4	12.9	1.6	Tokyo
Tainan Enterprises Co.,Ltd	1473.TW	130	6.6	9.2	0.9	Taiwan
Nameson Holdings Limited	1982.HK	221	1.9	4.6	0.7	HKSE
Reward Wool Industry Corporation	1423.TW	126	26.8	24.3	1.1	Taiwan
The Japan Wool Textile Co., Ltd.	3201.T	679	7.1	11.1	0.8	Tokyo
Toray Industries, Inc.	3402.T	10,502	3.5	19.6	0.9	Tokyo
Shinkong Synthetic Fibers Corporation	1409.TW	663	-4.8	11.1	0.5	Taiwan
China Fordoo Holdings Limited	2399.HK	94	4.1	-6.7	1.1	HKSE
Shinkong Textile Co., Ltd.	1419.TW	615	15.2	20.5	1.2	Taiwan
Hyosung TNC Corporation	298020.KS	816	-0.3	11.6	0.9	KSE
Crystal International Group Limited	2232.HK	1,635	6.3	8.1	1.1	HKSE
Hong Yi Fiber Ind. Co., Ltd.	1452.TW	52	16.2	19.0	0.5	Taiwan
Honmyue Enterprise Co., Ltd.	1474.TW	56	7.8	33.5	0.8	Taiwan
Texhong Textile Group Limited	2678.HK	436	-1.1	5.7	0.3	HKSE
Wacoal Holdings Corp.	3591.T	1,745	15.9	36.2	1.3	Tokyo
Hojeon Limited	111110.KS	55	-1.4	3.4	0.4	KSE
Huali Industrial Group Company Limited	300979.SZ	8,330	12.0	15.7	3.3	Shenzhen
Taiwan Taffeta Fabric Co., Ltd.	1454.TW	63	39.7	-116.5	1.1	Taiwan
Gunze Limited	3002.T	783	7.4	18.3	1.0	Tokyo
Nan Yang Dyeing & Finishing Co.,Ltd	1410.TW	82	41.5	66.2	2.2	Taiwan
Hansae Co., Ltd.	105630.KS	310	-0.2	7.3	0.6	KSE
Makalot Industrial Co., Ltd.	1477.TW	1,940	9.5	13.6	4.3	Taiwan
AnHui Jinchun Nonwoven Co., Ltd.	300877.SZ	257	37.4	47.3	1.2	Shenzhen
China Lilang Limited	1234.HK	548	4.5	7.3	1.0	HKSE
Li Peng Enterprise Co., Ltd.	1447.TW	168	2.0	124.6	0.6	Taiwan
Nitto Boseki Co., Ltd.	3110.T	1,329	6.8	15.6	1.5	Tokyo
Fujibo Holdings, Inc.	3104.T	441	7.2	12.7	1.2	Tokyo
evertex fabrinology limited	1470.TW	63	12.9	19.0	1.8	Taiwan
Tung Ho Textile Co., Ltd.	1414.TW	136	41.2	137.9	1.5	Taiwan
Chuwa Wool Industry Co., (Taiwan) Ltd.	1439.TW	94	7.8	15.6	1.0	Taiwan
Shenzhou International Group Holdings Limited	2313.HK	10,168	8.0	12.0	2.1	HKSE
Qingdao Kutesmart Co.,Ltd.	300840.SZ	671	150.1	-509.0	4.1	Shenzhen
Cathay Consolidated, Inc.	1342.TW	234	9.4	13.5	3.1	Taiwan
De Licacy Industrial Co., Ltd.	1464.TW	172	-0.7	11.8	0.9	Taiwan
Cosmo Lady (China) Holdings Company Limited	2298.HK	64	1.3	3.8	0.2	HKSE
Justin Allen Holdings Limited	1425.HK	108	5.5	5.1	1.0	HKSE
Regina Miracle International (Holdings) Limited	2199.HK	254	-1.4	19.8	0.6	HKSE
Zig Sheng Industrial Co., Ltd.	1455.TW	163	7.4	-25.9	0.8	Taiwan
Lever Style Corporation	1346.HK	104	8.6	7.3	1.6	HKSE
Everest Textile Co., Ltd.	1460.TW	152	1.1	-18.2	0.8	Taiwan
DL Holdings Group Limited	1709.HK	585	24.4	51.8	7.2	HKSE
JNBY Design Limited	3306.HK	1,115	6.0	9.2	3.3	HKSE
Ruentex Industries Ltd.	2915.TW	1,930	12.5	4.2	0.6	Taiwan
Universal Textile Co., Ltd.	1445.TW	66	-22.9	-10.8	0.8	Taiwan
Fulin Plastic Industry (Cayman) Holding Co., Ltd.	1341.TW	117	6.4	12.6	2.8	Taiwan
Jiangsu Jujie Microfiber Technology Group Co., Ltd.	300819.SZ	452	40.1	48.0	3.7	Shenzhen
Al Abdullatif Industrial Investment Company	2340.SR	281	-13.3	-7.2	1.0	Saudi
Hong Ho Precision Textile Co.,Ltd.	1446.TW	114	3.6	3.0	1.2	Taiwan
Acelon Chemicals & Fiber Corporation	1466.TW	59	1.8	33.7	1.2	Taiwan
Lealea Enterprise Co., Ltd.	1444.TW	213	1.8	23.1	0.6	Taiwan
Big Sun Shine CO., LTD.	1475.TW	95	7.7	6.0	1.8	Taiwan
Matsuoka Corporation	3611.T	131	6.4	8.1	0.6	Tokyo
Yi Jinn Industrial Co., Ltd.	1457.TW	138	-6.4	19.2	0.8	Taiwan
Shandong Nanshan Zhishang Sci-Tech Co.,Ltd.	300918.SZ	1,410	33.7	37.8	2.6	Shenzhen
TSI Holdings Co.,Ltd.	3608.T	513	4.3	5.4	0.8	Tokyo
Miko International Holdings Limited	1247.HK	54	-18.6	-11.2	2.4	HKSE
Chang-Ho Fibre Corporation	1468.TW	76	6.5	15.1	1.7	Taiwan
Seiren Co.,Ltd.	3569.T	938	6.9	9.9	1.0	Tokyo
Suminoe Textile Co., Ltd.	3501.T	101	0.0	-152.5	0.5	Tokyo
Tex-Ray Industrial Co., Ltd.	1467.TW	62	-0.9	17.5	0.7	Taiwan
Nien Hsing Textile Co., Ltd.	1451.TW	125	7.1	7.6	0.5	Taiwan
Cabbeen Fashion Limited	2030.HK	134	6.4	35.0	0.7	HKSE
Lan Fa Textile Co.,Ltd.	1459.TW	128	6.6	-283.0	1.3	Taiwan
Far Eastern New Century Corporation	1402.TW	6,001	-1.1	17.6	0.8	Taiwan
Lily Textile Co., Ltd.	1443.TW	145	-0.1	17.4	2.0	Taiwan
Kwong Fong Industries Corporation	1416.TW	74	7.0	14.8	0.5	Taiwan
Hung Chou Fiber Ind. Co., Ltd	1413.TW	54	11.2	-72.6	1.5	Taiwan
Eclat Textile Co., Ltd.	1476.TW	3,775	11.9	16.2	4.3	Taiwan
Tongkun Group Co., Ltd.	601233.SS	3,524	-5.1	20.4	0.7	Shanghai
Shandong Fiberglass Group Co., Ltd	605006.SS	558	6.0	-1,164.1	2.2	Shanghai
Quang Viet Enterprise Co., Ltd.	4438.TW	273	3.7	20.8	1.0	Taiwan
Hubei Mailyard Share Co.,Ltd	600107.SS	186	-35.6	-24.3	3.2	Shanghai
HMT (Xiamen) New Technical Materials Co., Ltd	603306.SS	1,941	33.4	44.7	4.4	Shanghai
Zhewen Pictures Group co.,ltd	601599.SS	604	27.3	39.0	3.1	Shanghai
ZheJiang HuaSheng Technology Co.,Ltd	605180.SS	316	42.7	55.2	1.9	Shanghai
Yiwu Huading Nylon Co.,Ltd.	601113.SS	610	9.9	8.3	1.1	Shanghai
Dazzle Fashion Co., Ltd	603587.SS	816	20.9	20.6	1.5	Shanghai
China Weaving Materials Holdings Limited	3778.HK	59	6.2	-21.2	0.6	HKSE
Shanghai Shuixing Home Textile Co., Ltd.	603365.SS	684	12.2	13.2	1.6	Shanghai
Suzhou Longjie Special Fiber Co., Ltd.	603332.SS	492	44.8	59.8	2.7	Shanghai
Thob Al Aseel Company	4012.SR	430	12.3	19.1	2.7	Saudi
Shanghai Dragon Corporation	600630.SS	482	64.2	93.6	4.8	Shanghai
Shanghai Shenda Co., Ltd	600626.SS	646	17.7	299.0	1.5	Shanghai
ZheJiang KangLongDa Special Protection Technology Co., Ltd	603665.SS	537	-16.0	-13.1	5.5	Shanghai
Black Peony (Group) Co., Ltd.	600510.SS	715	-1.3	47.4	0.5	Shanghai
Sichuan Langsha Holding Ltd.	600137.SS	246	71.7	62.4	3.2	Shanghai
Fujian Fynex Textile Science & Technology Co., Ltd.	600493.SS	236	21.6	31.3	1.5	Shanghai
Zhejiang Yingfeng Technology Co., Ltd.	605055.SS	443	36.6	90.9	3.1	Shanghai
Joeone Co., Ltd.	601566.SS	675	18.4	18.8	1.2	Shanghai
Liaoning Shidai Wanheng Co.,Ltd.	600241.SS	320	133.2	159.9	2.6	Shanghai
Jiangsu Hongdou Industrial Co., Ltd	600400.SS	685	-25.8	-21.3	2.6	Shanghai
Shanghai Sanmao Enterprise (Group) Co., Ltd.	600689.SS	283	136.7	141.3	5.2	Shanghai
Ribo Fashion Group Co., Ltd.	603196.SS	506	-42.3	-25.6	5.7	Shanghai
Hengli Petrochemical Co.,Ltd.	600346.SS	13,987	-1.3	14.4	1.5	Shanghai
Shanghai Kai Kai Industry Company Limited	600272.SS	342	44.3	164.3	5.2	Shanghai
Hla Group Corp., Ltd.	600398.SS	4,655	12.2	13.9	1.7	Shanghai
Shenzhen Ellassay Fashion Co.,Ltd.	603808.SS	400	-27.2	-10.0	1.2	Shanghai
TST Group Holding Ltd.	4439.TW	114	4.7	41.7	1.0	Taiwan
Anzheng Fashion Group Co., Ltd.	603839.SS	371	-47.8	-30.8	1.4	Shanghai
Yoong Onn Corporation Berhad	5159.KL	62	4.8	8.1	0.8	Kuala Lumpur
Jinhong Fashion Group Co.,Ltd.	603518.SS	481	6.2	12.0	0.9	Shanghai
Zhejiang Hangmin Co.,Ltd	600987.SS	1,005	10.5	10.0	1.1	Shanghai
HangZhou Nbond Nonwovens Co., Ltd.	603238.SS	426	21.0	28.8	2.1	Shanghai
Tainan Enterprise (Cayman) Co., Limited	5906.TW	60	5.7	37.5	2.4	Taiwan
Youngor Group Co.,Ltd	600177.SS	4,674	7.6	13.2	0.8	Shanghai
Li Cheng Enterprise Co., Ltd.	4426.TW	60	5.6	-7.5	0.7	Taiwan
Hunan Huasheng Co.,Ltd	600156.SS	404	-97.9	-54.6	6.7	Shanghai
Zhejiang Golden Eagle Co.,Ltd.	600232.SS	327	61.3	263.9	2.6	Shanghai
Jiangsu Sanfame Polyester Material Co.,Ltd.	600370.SS	1,019	-2.9	-12.7	1.3	Shanghai
Zhejiang Jasan Holding Group Co., Ltd.	603558.SS	447	5.6	10.6	1.3	Shanghai
Bros Eastern.,Ltd	601339.SS	983	6.8	13.5	0.7	Shanghai
Beijing Tongyizhong New Material Technology Corporation	688722.SS	636	22.0	30.0	3.4	Shanghai
Zhejiang Sunrise Garment Group Co., Ltd.	605138.SS	500	4.8	55.3	1.3	Shanghai
Huafang Co.,Ltd	600448.SS	303	14.8	-48.3	2.2	Shanghai
Qibu Co.,Ltd.	603557.SS	286	-18.6	-15.4	11.2	Shanghai
Zhe Jiang Taihua New Material Co., Ltd.	603055.SS	1,113	4.1	11.1	1.6	Shanghai
Inner Mongolia Erdos Resources Co.,ltd.	600295.SS	3,199	7.0	12.6	1.2	Shanghai
Roo Hsing Co., Ltd	4414.TW	109	-0.2	13.3	0.8	Taiwan
F&F Co., Ltd	383220.KS	2,167	4.7	8.0	1.9	KSE
China Dongxiang (Group) Co., Ltd.	3818.HK	321	-17.1	-24.9	0.3	HKSE
Wuhu Fuchun Dye and Weave Co.,Ltd.	605189.SS	327	0.1	23.0	1.2	Shanghai
Aeffe S.p.A.	AEF.MI	56	-1.3	2.5	0.5	Milan
Luxey International (Holdings) Limited	8041.HK	63	-878.6	-1,274.3	10.6	HKSE
Kimuratan Corporation	8107.T	99	16.0	-520.8	12.2	Tokyo
NARUMIYA INTERNATIONAL Co., Ltd.	9275.T	88	4.4	9.0	1.8	Tokyo
Taiwan Paiho Limited	9938.TW	543	1.9	11.3	1.2	Taiwan
Zhejiang Xinao Textiles Inc.	603889.SS	577	5.2	9.6	1.2	Shanghai
Magni-Tech Industries Berhad	7087.KL	217	7.9	6.4	1.1	Kuala Lumpur
Hagihara Industries Inc.	7856.T	145	4.8	10.9	0.7	Tokyo
Takihyo Co., Ltd.	9982.T	95	7.1	13.3	0.5	Tokyo
Nagaileben Co., Ltd.	7447.T	413	15.1	21.8	1.5	Tokyo
Aditya Birla Fashion and Retail Limited	ABFRL.NS	1,059	2.6	-2.2	0.1	National Stock Exchange of India
Vision International Holdings Limited	8107.HK	75	-13.1	-10.0	586.7	HKSE
Jinli Group Holdings Limited	8429.TW	52	195.4	79.8	0.2	Taiwan
Comefly Outdoor Co., Ltd.	603908.SS	316	19.1	27.6	3.8	Shanghai
Yamato International Inc.	8127.T	55	36.1	33.6	0.5	Tokyo
ST International Holdings Company Limited	8521.HK	53	-47.9	-25.3	3.5	HKSE
Look Holdings Incorporated	8029.T	122	3.1	10.8	0.5	Tokyo
Shinih Enterprise Co., Ltd.	9944.TW	61	5.2	338.4	0.5	Taiwan
GSI Creos Corporation	8101.T	174	5.3	10.6	0.8	Tokyo
Onward Holdings Co., Ltd.	8016.T	554	2.5	9.3	0.9	Tokyo
Legendary Group Limited	8195.HK	81	10.4	15.4	1.8	HKSE
KING Co., Ltd.	8118.T	90	20.0	17.8	0.6	Tokyo
Aditya Birla Fashion and Retail Limited	ABFRL.BO	1,058	2.6	-2.2	0.1	Bombay Stock Exchange
Sanyo Shokai Ltd.	8011.T	217	12.8	16.5	1.0	Tokyo
Aksa Akrilik Kimya Sanayii A.S.	AKSA.IS	889	7.4	62.2	1.3	Istanbul Stock Exchange
Ambika Cotton Mills Limited	AMBIKCO.BO	104	7.9	13.4	1.0	Bombay Stock Exchange
Ashima Limited	ASHIMASYN.NS	62	85.4	-45.6	2.9	National Stock Exchange of India
PT Argo Pantes Tbk	ARGO.JK	119	287.7	-25.2	1.7	Jakarta Stock Exchange
AYM Syntex Limited	AYMSYNTEX.NS	171	10.9	119.4	2.4	National Stock Exchange of India
AYM Syntex Limited	AYMSYNTEX.BO	171	10.9	119.4	2.4	Bombay Stock Exchange
Banswara Syntex Limited	BANSWRAS.BO	57	0.5	22.2	0.9	Bombay Stock Exchange
Albany International Corp.	AIN	2,108	9.1	27.7	2.4	New York Stock Exchange
Arvind Limited	ARVIND.NS	1,080	8.4	26.0	2.4	National Stock Exchange of India
Adolfo Domínguez, S.A.	ADZ.MC	51	-0.8	12.7	2.9	Madrid Stock Exchange
Arvind Limited	ARVIND.BO	1,077	8.4	26.0	2.4	Bombay Stock Exchange
Arvind Fashions Limited	ARVINDFASN.NS	769	8.6	-179.6	6.7	National Stock Exchange of India
Ambika Cotton Mills Limited	AMBIKCO.NS	105	7.9	13.4	1.0	National Stock Exchange of India
Arvind Fashions Limited	ARVINDFASN.BO	768	8.6	-179.6	6.7	Bombay Stock Exchange
Banswara Syntex Limited	BANSWRAS.NS	58	0.5	22.2	0.9	National Stock Exchange of India
Alok Industries Limited	ALOKINDS.NS	1,135	254.7	-11.9	-0.5	National Stock Exchange of India
Björn Borg AB (publ)	BORG.ST	155	10.6	20.0	4.1	Stockholm Stock Exchange
Hugo Boss AG	BOSS.DE	3,081	2.2	12.5	1.9	Frankfurt Stock Exchange
CALIDA Holding AG	CALN.SW	131	9.1	7.4	1.3	Swiss Exchange
Century Enka Limited	CENTENKA.NS	130	7.9	16.6	0.8	National Stock Exchange of India
The Bombay Dyeing and Manufacturing Company Limited	BOMDYEING.NS	369	5.2	6.3	1.3	National Stock Exchange of India
Cantabil Retail India Limited	CANTABIL.BO	252	8.7	29.2	5.6	Bombay Stock Exchange
The Bombay Dyeing and Manufacturing Company Limited	BOMDYEING.BO	366	5.2	6.3	1.3	Bombay Stock Exchange
Century Enka Limited	CENTENKA.BO	130	7.9	16.6	0.8	Bombay Stock Exchange
Cantabil Retail India Limited	CANTABIL.NS	253	8.7	29.2	5.6	National Stock Exchange of India
Duroc AB (publ)	DURC-B.ST	67	3.3	48.8	0.6	Stockholm Stock Exchange
Coats Group plc	COA.L	1,699	7.9	28.5	5.0	London Stock Exchange
Columbia Sportswear Company	COLM	3,334	10.1	15.2	2.0	NASDAQ Global Select
Döhler S.A.	DOHL4.SA	79	17.8	-19.4	0.4	São Paulo
Donear Industries Limited	DONEAR.BO	66	2.1	17.8	2.4	Bombay Stock Exchange
Chargeurs SA	CRI.PA	310	-0.8	34.3	0.8	Paris
Cheviot Company Limited	CHEVIOT.BO	75	7.9	11.4	1.0	Bombay Stock Exchange
Dollar Industries Limited	DOLLAR.NS	247	9.4	23.2	2.5	National Stock Exchange of India
Donear Industries Limited	DONEAR.NS	66	2.1	17.8	2.4	National Stock Exchange of India
Cheviot Company Limited	CHEVIOT.NS	75	7.9	11.4	1.0	National Stock Exchange of India
Dollar Industries Limited	DOLLAR.BO	246	9.4	23.2	2.5	Bombay Stock Exchange
Aquafil S.p.A.	ECNL.MI	133	-1.7	-4.8	0.5	Milan
Faze Three Limited	FAZE3Q.BO	166	13.6	35.2	3.4	Bombay Stock Exchange
FIGS, Inc.	FIGS	919	154.9	784.2	2.4	New York Stock Exchange
Gabriel Holding A/S	GABR.CO	57	5.2	-7.8	0.4	Copenhagen
Filatex India Limited	FILATEX.BO	292	8.9	18.8	1.9	Bombay Stock Exchange
Filatex India Limited	FILATEX.NS	292	8.9	18.8	1.9	National Stock Exchange of India
Faze Three Limited	FAZE3Q.NS	166	13.6	35.2	3.4	National Stock Exchange of India
H & M Hennes & Mauritz AB (publ)	HM-B.ST	21,325	4.4	18.8	4.5	Stockholm Stock Exchange
Himatsingka Seide Limited	HIMATSEIDE.BO	221	-1.2	21.3	0.8	Bombay Stock Exchange
Canada Goose Holdings Inc.	GOOS	1,130	3.7	21.3	3.1	New York Stock Exchange
Globe International Limited	GLB.AX	81	3.5	78.5	1.7	Australian Securities Exchange
GHCL Textiles Limited	GHCLTEXTIL.NS	104	7.1	15.9	0.6	National Stock Exchange of India
Gokaldas Exports Limited	GOKEX.NS	748	14.3	42.3	3.2	National Stock Exchange of India
Ganesha Ecosphere Limited	GANECOS.NS	433	15.2	36.5	3.3	National Stock Exchange of India
Hanesbrands Inc.	HBI	1,600	-3.2	-5.5	36.9	New York Stock Exchange
Go Fashion (India) Limited	GOCOLORS.NS	555	15.5	50.2	6.7	National Stock Exchange of India
Gildan Activewear Inc.	GIL.TO	7,238	7.1	17.8	5.2	Toronto Stock Exchange
G-III Apparel Group, Ltd.	GIII	953	3.0	4.9	0.6	NASDAQ Global Select
Garware Technical Fibres Limited	GARFIBRES.BO	1,060	25.5	39.7	7.4	Bombay Stock Exchange
Garware Technical Fibres Limited	GARFIBRES.NS	1,058	25.5	39.7	7.4	National Stock Exchange of India
Canada Goose Holdings Inc.	GOOS.TO	1,151	3.7	21.2	3.1	Toronto Stock Exchange
Gildan Activewear Inc.	GIL	7,235	9.5	18.0	5.2	New York Stock Exchange
Gokaldas Exports Limited	GOKEX.BO	751	14.3	42.3	3.2	Bombay Stock Exchange
GHCL Textiles Limited	GHCLTEXTIL.BO	103	7.1	15.9	0.6	Bombay Stock Exchange
Himatsingka Seide Limited	HIMATSEIDE.NS	221	-1.2	21.3	0.8	National Stock Exchange of India
Hampidjan Hf.	HAMP.IC	586	8.6	39.2	1.9	Iceland
H & M Hennes & Mauritz AB (publ)	HMSB.DE	21,354	4.5	18.8	4.5	Frankfurt Stock Exchange
Ganesha Ecosphere Limited	GANECOS.BO	434	15.2	36.5	3.3	Bombay Stock Exchange
Kordsa Teknik Tekstil A.S.	KORDS.IS	264	-1.8	-9.5	0.8	Istanbul Stock Exchange
Levi Strauss & Co.	LEVI	7,361	8.9	20.7	3.6	New York Stock Exchange
Kewal Kiran Clothing Limited	KKCL.BO	357	13.6	21.4	3.9	Bombay Stock Exchange
KMD Brands Limited	KMD.AX	120	-3.4	-4.1	0.3	Australian Securities Exchange
Indo Rama Synthetics (India) Limited	INDORAMA.NS	147	0.8	833.6	3.4	National Stock Exchange of India
K.P.R. Mill Limited	KPRMILL.BO	4,473	29.2	47.1	7.7	Bombay Stock Exchange
Lakeland Industries, Inc.	LAKE	132	-9.0	-6.0	0.0	NASDAQ Global Market
Jindal Worldwide Limited	JINDWORLD.NS	656	26.1	74.4	7.1	National Stock Exchange of India
PT. Indo-Rama Synthetics Tbk	INDR.JK	84	1.7	-5.7	0.2	Jakarta Stock Exchange
Kontoor Brands, Inc.	KTB	3,619	8.6	15.7	8.4	New York Stock Exchange
Jindal Worldwide Limited	JINDWORLD.BO	656	26.1	74.4	7.1	Bombay Stock Exchange
Indo Count Industries Limited	ICIL.NS	665	7.5	22.8	2.5	National Stock Exchange of India
Kitex Garments Limited	KITEX.BO	646	20.6	31.0	4.2	Bombay Stock Exchange
KMD Brands Limited	KMD.NZ	116	-2.2	-3.2	0.3	NZSE
Indo Rama Synthetics (India) Limited	INDORAMA.BO	148	0.8	833.6	3.4	Bombay Stock Exchange
Kitex Garments Limited	KITEX.NS	644	20.6	31.0	4.2	National Stock Exchange of India
Indo Count Industries Limited	ICIL.BO	664	7.5	22.8	2.5	Bombay Stock Exchange
Iris Clothings Limited	IRISDOREME.NS	71	20.0	40.0	6.4	National Stock Exchange of India
K.P.R. Mill Limited	KPRMILL.NS	4,468	29.2	47.1	7.7	National Stock Exchange of India
Marimekko Oyj	MEKKO.HE	593	13.0	20.6	6.7	Helsinki
Moncler S.p.A.	MONC.MI	15,167	12.9	20.6	3.7	Milan
LPP SA	LPP.WA	7,130	5.1	14.9	4.9	Warsaw Stock Exchange
Moncler S.p.A.	MOV.F	15,179	12.9	20.6	3.7	Frankfurt Stock Exchange
Multi Spunindo Jaya Tbk.	MSJA.JK	113	15.8	19.6	1.3	Jakarta Stock Exchange
Linz Textil Holding AG	LTH.VI	98	5.8	13.0	1.2	Vienna
Mayur Uniquoters Limited	MAYURUNIQ.BO	287	10.9	16.5	2.6	Bombay Stock Exchange
Lux Industries Limited	LUXIND.NS	508	15.9	26.1	2.5	National Stock Exchange of India
Vedant Fashions Limited	MANYAVAR.BO	2,261	27.0	50.2	10.9	Bombay Stock Exchange
Monte Carlo Fashions Limited	MONTECARLO.NS	147	3.5	15.6	1.5	National Stock Exchange of India
MC Group Public Company Limited	MC.BK	236	4.9	10.4	2.0	Thailand
MC Group Public Company Limited	MC-R.BK	236	4.9	10.4	2.0	Thailand
Nahar Spinning Mills Limited	NAHARSPING.NS	114	-0.4	80.5	0.7	National Stock Exchange of India
Nahar Spinning Mills Limited	NAHARSPING.BO	115	-0.4	80.5	0.7	Bombay Stock Exchange
Mayur Uniquoters Limited	MAYURUNIQ.NS	287	10.9	16.5	2.6	National Stock Exchange of India
Monte Carlo Fashions Limited	MONTECARLO.BO	147	3.5	15.6	1.5	Bombay Stock Exchange
Nahar Industrial Enterprises Limited	NAHARINDUS.BO	66	-0.2	32.0	0.6	Bombay Stock Exchange
Nahar Industrial Enterprises Limited	NAHARINDUS.NS	68	-0.2	32.0	0.6	National Stock Exchange of India
Lux Industries Limited	LUXIND.BO	509	15.9	26.1	2.5	Bombay Stock Exchange
Thrace Plastics Holding Company S.A.	PLAT.AT	186	3.0	13.8	0.5	Athens
Novita S.A.	NVT.WA	63	6.9	10.0	1.8	Warsaw Stock Exchange
OVS S.p.A.	OVS.MI	1,005	-2.0	18.2	1.1	Milan
Nilörngruppen AB	NIL-B.ST	79	6.3	12.9	2.2	Stockholm Stock Exchange
Nueva Expresión Textil, S.A.	NXT.MC	222	77.2	2,103.2	-17.0	Madrid Stock Exchange
Orbit Exports Limited	ORBTEXP.BO	55	7.0	12.0	1.7	Bombay Stock Exchange
Pearl Global Industries Limited	PGIL.NS	794	15.2	27.0	5.8	National Stock Exchange of India
Pasupati Acrylon Limited	PASUPTAC.NS	52	7.5	12.6	1.2	National Stock Exchange of India
Nandan Denim Limited	NDL.NS	63	2.4	17.0	0.9	National Stock Exchange of India
Orbit Exports Limited	ORBTEXP.NS	55	7.0	12.0	1.7	National Stock Exchange of India
Nandan Denim Limited	NDL.BO	63	2.4	17.0	0.9	Bombay Stock Exchange
Page Industries Limited	PAGEIND.NS	6,180	46.3	71.4	37.0	National Stock Exchange of India
Page Industries Limited	PAGEIND.BO	6,165	46.3	71.4	37.0	Bombay Stock Exchange
Pasupati Acrylon Limited	PASUPTAC.BO	52	7.5	12.6	1.2	Bombay Stock Exchange
Oxford Industries, Inc.	OXM	578	0.7	6.4	1.0	New York Stock Exchange
Nitin Spinners Limited	NITINSPIN.BO	251	2.1	12.2	1.6	Bombay Stock Exchange
Pearl Global Industries Limited	PGIL.BO	796	15.2	27.0	5.8	Bombay Stock Exchange
Nitin Spinners Limited	NITINSPIN.NS	251	2.1	12.2	1.6	National Stock Exchange of India
Rupa & Company Limited	RUPA.BO	199	11.4	20.1	1.6	Bombay Stock Exchange
PT Golden Flower Tbk	POLU.JK	404	-3,395.2	-817.5	54.6	Jakarta Stock Exchange
Ralph Lauren Corporation	RL	16,583	13.8	22.9	6.6	New York Stock Exchange
The Ruby Mills Limited	RUBYMILLS.BO	92	6.8	18.8	1.2	Bombay Stock Exchange
Raj Rayon Industries Limited	RAJRILTD.NS	176	35.7	104.9	11.8	National Stock Exchange of India
RSWM Limited	RSWM.BO	94	-2.6	-11.2	0.6	Bombay Stock Exchange
Rupa & Company Limited	RUPA.NS	199	11.4	20.1	1.6	National Stock Exchange of India
The Ruby Mills Limited	RUBYMILLS.NS	92	6.8	18.8	1.2	National Stock Exchange of India
Raymond Limited	RAYMOND.BO	463	6.5	3.4	6.9	Bombay Stock Exchange
Precot Limited	PRECOT.NS	75	2.9	19.8	1.5	National Stock Exchange of India
Pettenati S.A. Industria Têxtil	PTNT4.SA	55	-0.5	7.4	0.5	São Paulo
Raymond Limited	RAYMOND.NS	463	6.5	3.4	6.9	National Stock Exchange of India
Pettenati S.A. Industria Têxtil	PTNT3.SA	53	-0.5	7.4	0.5	São Paulo
RSWM Limited	RSWM.NS	94	-2.6	-11.2	0.6	National Stock Exchange of India
PVH Corp.	PVH	3,071	0.4	5.9	0.7	New York Stock Exchange
Sasa Polyester Sanayi A.S.	SASA.IS	3,215	0.9	9.5	1.0	Istanbul Stock Exchange
Siyaram Silk Mills Limited	SIYSIL.NS	365	8.5	15.8	2.4	National Stock Exchange of India
Sabina Public Company Limited	SABINA-R.BK	150	6.8	10.4	2.6	Thailand
Sarla Performance Fibers Limited	SARLAPOLY.BO	108	6.7	14.9	1.9	Bombay Stock Exchange
Sutlej Textiles and Industries Limited	SUTLEJTEX.NS	75	-3.4	-9.4	0.7	National Stock Exchange of India
Sangam (India) Limited	SANGAMIND.BO	259	4.7	70.8	2.2	Bombay Stock Exchange
Sportking India Limited	SPORTKING.BO	166	2.8	12.9	1.4	Bombay Stock Exchange
Sarla Performance Fibers Limited	SARLAPOLY.NS	108	6.7	14.9	1.9	National Stock Exchange of India
S.P. Apparels Limited	SPAL.NS	245	8.6	21.8	2.4	National Stock Exchange of India
S.P. Apparels Limited	SPAL.BO	243	8.6	21.8	2.4	Bombay Stock Exchange
Sangam (India) Limited	SANGAMIND.NS	260	4.7	70.8	2.2	National Stock Exchange of India
Superior Group of Companies, Inc.	SGC	162	3.2	21.8	0.8	NASDAQ Global Market
Sutlej Textiles and Industries Limited	SUTLEJTEX.BO	75	-3.4	-9.4	0.7	Bombay Stock Exchange
Sportking India Limited	SPORTKING.NS	168	2.8	12.9	1.4	National Stock Exchange of India
Siyaram Silk Mills Limited	SIYSIL.BO	366	8.5	15.8	2.4	Bombay Stock Exchange
Sabina Public Company Limited	SABINA.BK	150	6.8	10.4	2.6	Thailand
Van de Velde NV	VAN.BR	469	6.2	12.7	2.5	Brussels
Vakko Tekstil ve Hazir Giyim Sanayi Isletmeleri A.S.	VAKKO.IS	216	3.6	6.9	1.1	Istanbul Stock Exchange
Unifi, Inc.	UFI	89	6.9	-2.2	0.4	New York Stock Exchange
Under Armour, Inc.	UA	2,865	41.5	-22.3	1.5	New York Stock Exchange
Under Armour, Inc.	U9R.DE	3,627	6.7	9.3	1.8	Frankfurt Stock Exchange
Thanulux Public Company Limited	TNL.BK	250	11.2	20.4	0.8	Thailand
Trident Limited	TRIDENT.BO	1,818	15.5	43.8	3.5	Bombay Stock Exchange
United Polyfab Gujarat Limited	UNITEDPOLY.NS	53	7.5	2.5	0.5	National Stock Exchange of India
Swan Energy Limited	SWANENERGY.BO	1,628	6.2	16.6	1.7	Bombay Stock Exchange
Toray Textiles (Thailand) Public Company Limited	TTT.BK	87	4.9	7.1	0.4	Thailand
Vardhman Polytex Limited	VARDMNPOLY.BO	66	13.4	26.6	-1.7	Bombay Stock Exchange
Vardhman Polytex Limited	VARDMNPOLY.NS	66	13.4	26.6	-1.7	National Stock Exchange of India
Under Armour, Inc.	UAA	2,889	41.5	-22.3	1.5	New York Stock Exchange
Thai Rayon Public Company Limited	TR.BK	183	-1.2	-1.9	0.2	Thailand
Trident Limited	TRIDENT.NS	1,819	15.5	43.8	3.5	National Stock Exchange of India
Swan Energy Limited	SWANENERGY.NS	1,625	6.2	16.6	1.7	National Stock Exchange of India
VRG S.A.	VRG.WA	242	2.0	10.9	0.9	Warsaw Stock Exchange
Welspun Living Limited	WELSPUNLIV.BO	1,538	7.0	19.8	2.6	Bombay Stock Exchange
V.F. Corporation	VFP.DE	4,611	1.5	-10.0	2.7	Frankfurt Stock Exchange
Thai Wacoal Public Company Limited	WACOAL.BK	68	25.0	91.9	0.4	Thailand
Welspun Living Limited	WELSPUNLIV.NS	1,535	7.0	19.8	2.6	National Stock Exchange of India
Ermenegildo Zegna N.V.	ZGN	2,257	4.3	25.7	2.2	New York Stock Exchange
Vardhman Textiles Limited	VTL.BO	1,645	8.7	15.8	1.4	Bombay Stock Exchange
Vardhman Textiles Limited	VTL.NS	1,645	8.7	15.8	1.4	National Stock Exchange of India
V.F. Corporation	VFC	4,542	-0.7	-24.1	3.1	New York Stock Exchange
Vishal Fabrics Limited	VISHAL.BO	80	3.3	26.9	1.6	Bombay Stock Exchange