Valuation Luolai Lifestyle Technology Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 30/09/2026			5-day change	1st Jan Change
10.68 ^CNY	+0.85%		-0.65%	+3.99%

09-21	Luolai Lifestyle Technology Co., Ltd.(XSEC:002293) dropped from FTSE All-World Index	CI
08-24	Luolai Lifestyle Technology Co., Ltd. Proposes Cash Dividend for the First Half of 2026, Payable on 04 September 2026	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	8,944	-	-
Change	-	-21.62%	-17.71%	-16.07%	32.12%	4.44%	-	-
Enterprise Value (EV) ¹	11,125	8,922	6,397	5,727	8,462	8,432	8,432	8,944
Change	-	-19.8%	-28.3%	-10.48%	47.77%	-0.35%	-0.01%	6.08%
P/E	16.8x	16.4x	13.6x	15x	16.6x	14.6x	13.5x	12x
PBR	2.96x	2.26x	1.83x	1.55x	2.04x	2.03x	1.98x	1.94x
PEG	-	-0.8x	-310.08x	-0.6x	0.9x	0.8x	1.59x	1x
Capitalization / Revenue	2.08x	1.77x	1.45x	1.42x	1.77x	1.74x	1.64x	1.52x
EV / Revenue	1.93x	1.68x	1.2x	1.26x	1.75x	1.64x	1.54x	1.52x
EV / EBITDA	11.7x	10.3x	8.15x	9.32x	11.6x	9.96x	9.22x	8.77x
EV / EBIT	13.2x	13.3x	9.67x	11.7x	13.7x	11.4x	10.7x	10.2x
EV / FCF	19.1x	40.3x	9.21x	-	9.91x	15.6x	11.3x	12.1x
FCF Yield	5.24%	2.48%	10.9%	-	10.1%	6.39%	8.84%	8.26%
Dividend per Share ²	0.6	0.6	0.4	0.4	0.42	0.6267	0.6767	0.68
Rate of return	4.19%	5.35%	4.31%	5.13%	4.09%	5.87%	6.34%	6.37%
EPS ²	0.8545	0.684	0.6837	0.5209	0.6201	0.7317	0.7938	0.8875
Distribution rate	70.2%	87.7%	58.5%	76.8%	67.7%	85.6%	85.2%	76.6%
Net sales ¹	5,760	5,314	5,315	4,559	4,839	5,152	5,459	5,872
EBITDA ¹	953.3	866.4	785	614.2	728.4	846.2	914	1,020
EBIT ¹	842.9	672.3	661.6	490.2	618.1	737.3	788.5	874
Net income ¹	713.2	573.5	572.4	432.8	519.9	612.7	661.7	739.5
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	10.68	10.68	10.68
Nbr of stocks (in thousands)	835,599	836,484	831,323	830,982	833,842	837,455	-	-
Announcement Date	4/19/22 A	4/19/23 A	4/26/24 A	4/24/25 A	4/22/26 A	-	-	-

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.	14.6x	1.64x	9.96x	5.87%	1.33B
SOMNIGROUP INTERNATIONAL INC.	20.96x	2.05x	12.11x	1.1%	13.04B
MOHAWK INDUSTRIES, INC.	13.2x	0.76x	6.06x	-.--%	7.64B
NIEN MADE ENTERPRISE CO., LTD.	15.18x	2.78x	8.34x	4.63%	3.32B
JASON FURNITURE (HANGZHOU) CO.,LTD.	11.84x	0.81x	5.95x	5.22%	2.88B
MOTOMOTION CHINA CORPORATION	15.26x	2.55x	8.68x	0.92%	1.75B
HYUNDAI G.F. HOLDINGS CO., LTD.	6.19x	0.34x	4.78x	3.75%	1.7B
Average	13.89x	1.56x	7.98x	3.07%	4.52B
Weighted average by Cap.	16.28x	1.62x	9.02x	1.91%