Valuation Luolai Lifestyle Technology Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 21/08/2026			5-day change	1st Jan Change
11.31 ^CNY	-0.44%		+2.17%	+10.13%

08-21	Luolai Lifestyle Technology Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
05-18	Luolai Lifestyle Technology Co., Ltd. Announces Dividend Implementation on 2025 Final Profit Distribution on A Shares, Payable on 22 May 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	9,431	-	-
Change	-	-21.62%	-17.71%	-16.07%	32.12%	10.13%	-	-
Enterprise Value (EV) ¹	11,125	8,922	6,397	5,727	8,462	8,919	8,918	9,431
Change	-	-19.8%	-28.3%	-10.48%	47.77%	5.4%	-0.01%	5.75%
P/E	16.8x	16.4x	13.6x	15x	16.6x	15.7x	14.4x	12.8x
PBR	2.96x	2.26x	1.83x	1.55x	2.04x	2.15x	2.08x	2.05x
PEG	-	-0.8x	-310.08x	-0.6x	0.9x	1x	1.56x	1x
Capitalization / Revenue	2.08x	1.77x	1.45x	1.42x	1.77x	1.8x	1.7x	1.57x
EV / Revenue	1.93x	1.68x	1.2x	1.26x	1.75x	1.7x	1.61x	1.57x
EV / EBITDA	11.7x	10.3x	8.15x	9.32x	11.6x	10.6x	9.83x	9.25x
EV / EBIT	13.2x	13.3x	9.67x	11.7x	13.7x	12.4x	11.3x	10.8x
EV / FCF	19.1x	40.3x	9.21x	-	9.91x	17.7x	14.6x	13.1x
FCF Yield	5.24%	2.48%	10.9%	-	10.1%	5.65%	6.86%	7.65%
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%	4.95%	5.63%	5.92%
EPS ²	0.8545	0.684	0.6837	0.5209	0.6201	0.72	0.7866	0.885
Distribution rate	70.2%	87.7%	58.5%	76.8%	67.7%	77.8%	80.9%	75.7%
Net sales ¹	5,760	5,314	5,315	4,559	4,839	5,238	5,549	6,026
EBITDA ¹	953.3	866.4	785	614.2	728.4	839.5	907.4	1,020
EBIT ¹	842.9	672.3	661.6	490.2	618.1	721.9	786	875.3
Net income ¹	713.2	573.5	572.4	432.8	519.9	600	656	736.5
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	11.31	11.31	11.31
Nbr of stocks (in thousands)	835,599	836,484	831,323	830,982	833,842	833,842	-	-
Announcement Date	19/04/22	19/04/23	26/04/24	24/04/25	22/04/26	-	-	-

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.	15.71x	1.7x	10.62x	4.95%	1.4B
MAN WAH HOLDINGS LIMITED	6.85x	0.61x	3.48x	7.45%	1.54B
LEGGETT & PLATT, INCORPORATED	9.32x	0.54x	5.68x	2.13%	1.29B
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	10.23x	-	-	-	690M
ZHEJIANG ZHENGTE CO., LTD.	28.33x	-	-	-	579M
LOCTEK ERGONOMIC TECHNOLOGY CORP.	8.02x	-	-	3.76%	513M
WAKEFIT INNOVATIONS LIMITED	48.74x	3.19x	25.54x	-	490M
VICTORIAN PLUMBING GROUP PLC	17.84x	0.87x	8.56x	2.83%	353M
Average	18.13x	1.38x	10.78x	4.22%	856.27M
Weighted average by Cap.	14.93x	1.16x	8.50x	4.73%