Valuation Luolai Lifestyle Technology Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
10.97 ^CNY	-1.26%		+1.76%	+6.82%

05-18	Luolai Lifestyle Technology Co., Ltd. Announces Dividend Implementation on 2025 Final Profit Distribution on A Shares, Payable on 22 May 2026	CI
05-13	Luolai Lifestyle Technology Co., Ltd. Appoints Hong Weili as Independent Director	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,974	9,385	7,723	6,482	8,564	9,147	-	-
Change	-	-21.62%	-17.71%	-16.07%	32.12%	6.82%	-	-
Enterprise Value (EV) ¹	11,125	8,922	6,397	5,727	8,462	8,636	8,635	9,147
Change	-	-19.8%	-28.3%	-10.48%	47.77%	2.05%	-0.01%	5.93%
P/E	16.8x	16.4x	13.6x	15x	16.6x	15.2x	13.9x	12.4x
PBR	2.96x	2.26x	1.83x	1.55x	2.04x	2.1x	2.03x	2x
PEG	-	-0.8x	-310.08x	-0.6x	0.9x	0.9x	1.47x	1x
Capitalization / Revenue	2.08x	1.77x	1.45x	1.42x	1.77x	1.74x	1.64x	1.51x
EV / Revenue	1.93x	1.68x	1.2x	1.26x	1.75x	1.65x	1.55x	1.51x
EV / EBITDA	11.7x	10.3x	8.15x	9.32x	11.6x	10.5x	10.2x	10.6x
EV / EBIT	13.2x	13.3x	9.67x	11.7x	13.7x	12x	11x	10.5x
EV / FCF	19.1x	40.3x	9.21x	-	9.91x	17.1x	14.1x	12.7x
FCF Yield	5.24%	2.48%	10.9%	-	10.1%	5.84%	7.08%	7.88%
Dividend per Share ²	0.6	0.6	0.4	0.4	0.42	0.56	0.6367	0.67
Rate of return	4.19%	5.35%	4.31%	5.13%	4.09%	5.1%	5.8%	6.11%
EPS ²	0.8545	0.684	0.6837	0.5209	0.6201	0.72	0.7883	0.884
Distribution rate	70.2%	87.7%	58.5%	76.8%	67.7%	77.8%	80.8%	75.8%
Net sales ¹	5,760	5,314	5,315	4,559	4,839	5,245	5,572	6,046
EBITDA ¹	953.3	866.4	785	614.2	728.4	821.4	843	862
EBIT ¹	842.9	672.3	661.6	490.2	618.1	720.7	786.8	874.2
Net income ¹	713.2	573.5	572.4	432.8	519.9	600.2	657.2	735.6
Net Debt ¹	-849.2	-463.3	-1,326	-755	-101.2	-511.7	-512.4	-
Reference price ²	14.33	11.22	9.29	7.80	10.27	10.97	10.97	10.97
Nbr of stocks (in thousands)	835,599	836,484	831,323	830,982	833,842	833,842	-	-
Announcement Date	4/19/22	4/19/23	4/26/24	4/24/25	4/22/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	15.24x	1.65x	10.51x	5.1%	1.35B
MAN WAH HOLDINGS LIMITED	6.79x	0.61x	3.45x	7.51%	1.53B
LEGGETT & PLATT, INCORPORATED	12.26x	0.6x	6.87x	1.79%	1.52B
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	10.14x	-	-	-	678M
ZHEJIANG ZHENGTE CO., LTD.	25.75x	-	-	-	523M
LOCTEK ERGONOMIC TECHNOLOGY CORP.	7.6x	-	-	3.97%	483M
WAKEFIT INNOVATIONS LIMITED	44.72x	2.95x	23.63x	-	446M
VICTORIAN PLUMBING GROUP PLC	16.93x	0.83x	8.17x	2.98%	328M
Average	17.43x	1.33x	10.53x	4.27%	857.1M
Weighted average by Cap.	14.46x	1.09x	8.34x	4.6%