Valuation Lao Feng Xiang Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-12-09			5-day change	1st Jan Change
44.31 ^CNY	-0.56%		-1.62%	-18.35%

Oct. 30	Lao Feng Xiang's Attributable Profit Slides 42% in Q3	MT
Oct. 29	Lao Feng Xiang Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,272	19,001	17,728	26,922	22,554	19,214	-	-
Change	-	3.99%	-6.7%	51.86%	-16.23%	-14.81%	-	-
Enterprise Value (EV) ¹	20,801	21,144	20,556	23,427	19,168	13,884	9,772	11,470
Change	-	1.65%	-2.78%	13.97%	-18.18%	-27.57%	-29.62%	17.37%
P/E ratio	15x	12.8x	13.2x	16.3x	14.6x	13.2x	11.5x	11.2x
PBR	2.98x	2.61x	2.21x	3.12x	2.27x	1.74x	1.63x	1.54x
PEG	-	0.7x	-1.41x	0.5x	-1.2x	-1.37x	0.8x	4.51x
Capitalization / Revenue	0.35x	0.32x	0.28x	0.38x	0.4x	0.36x	0.32x	0.32x
EV / Revenue	0.4x	0.36x	0.33x	0.33x	0.34x	0.26x	0.16x	0.19x
EV / EBITDA	7.26x	6.41x	6.65x	5.78x	5.44x	4.08x	2.65x	3.16x
EV / EBIT	7.44x	6.54x	6.81x	5.9x	5.6x	4.44x	2.82x	3.18x
EV / FCF	8.09x	10.2x	23.1x	3.32x	6.65x	2.4x	6.4x	4.16x
FCF Yield	12.4%	9.79%	4.33%	30.1%	15%	41.8%	15.6%	24%
Dividend per Share ²	1.25	1.45	1.46	1.95	1.72	1.579	1.718	1.54
Rate of return	2.76%	3.16%	3.41%	2.83%	3.17%	3.54%	3.86%	3.46%
EPS ²	3.032	3.587	3.25	4.233	3.727	3.368	3.866	3.962
Distribution rate	41.2%	40.4%	44.9%	46.1%	46.1%	46.9%	44.4%	38.9%
Net sales ¹	51,722	58,691	63,010	71,436	56,793	52,652	59,760	59,916
EBITDA ¹	2,865	3,300	3,092	4,052	3,522	3,407	3,693	3,634
EBIT ¹	2,797	3,232	3,017	3,968	3,423	3,129	3,464	3,602
Net income ¹	1,586	1,876	1,700	2,214	1,950	1,762	1,982	2,073
Net Debt ¹	2,529	2,144	2,828	-3,494	-3,386	-5,330	-9,442	-7,744
Reference price ²	45.33	45.85	42.80	69.00	54.27	44.56	44.56	44.56
Nbr of stocks (in thousands)	523,118	523,118	523,118	523,118	523,118	523,118	-	-
Announcement Date	3/3/21	3/2/22	3/2/23	3/4/24	3/11/25	-	-	-

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.($)
LAO FENG XIANG CO., LTD.	13.23x	0.26x	4.08x	3.54%	2.72B
COMPAGNIE FINANCIERE RICHEMONT	29.22x	4.46x	16.17x	1.87%	125B
TITAN COMPANY LIMITED	72.54x	5.11x	47.51x	0.39%	37.08B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	16.27x	1.57x	8.94x	5.04%	17.35B
LAOPU GOLD CO., LTD.	20.11x	3.81x	15.12x	3.14%	14.33B
PANDORA A/S	10.67x	2.03x	6.42x	2.86%	8.49B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	13.88x	-	-	5.22%	1.91B
CHOW TAI SENG JEWELLERY CO., LTD.	11.76x	1.07x	7.3x	6.19%	1.87B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	14.61x	-	-	4.61%	1.67B
DR CORPORATION LIMITED	91.75x	-	-	0.58%	1.66B
Average	29.40x	2.62x	15.08x	3.34%	21.22B
Weighted average by Cap.	34.25x	4.10x	20.47x	2.1%