Stock 002293 LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Luolai Lifestyle Technology Co., Ltd.

Equities

002293

CNE100000FV0

Home Furnishings

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
9.5 CNY -2.86% Intraday chart for Luolai Lifestyle Technology Co., Ltd. -3.65% +2.26%
Apr. 26 Luolai Lifestyle Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 26 Luolai Lifestyle Technology Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 7,516 10,268 11,974 9,385 7,723 7,895 -
Enterprise Value (EV) 1 5,704 8,663 11,125 8,922 6,397 7,521 7,562
P/E ratio 13.8 x 17.6 x 16.8 x 16.4 x 13.6 x 10.4 x 8.9 x
Yield 5.51% 4.82% 4.19% 5.35% 4.31% 6.53% -
Capitalization / Revenue 1.55 x 2.09 x 2.08 x 1.77 x 1.45 x 1.29 x 1.14 x
EV / Revenue 1.17 x 1.76 x 1.93 x 1.68 x 1.2 x 1.23 x 1.09 x
EV / EBITDA 8.4 x 11.1 x 11.7 x 10.3 x 8.15 x 7.64 x 6.5 x
EV / FCF 13,483,164 x 17,683,155 x 19,098,757 x 40,310,668 x 9,208,085 x - -
FCF Yield 0% 0% 0% 0% 0% - -
Price to Book 1.84 x 2.4 x 2.96 x 2.26 x 1.83 x 1.82 x 1.77 x
Nbr of stocks (in thousands) 827,765 824,729 835,599 836,484 831,323 831,080 -
Reference price 2 9.080 12.45 14.33 11.22 9.290 9.500 9.500
Announcement Date 2/27/20 4/12/21 4/19/22 4/19/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 4,860 4,911 5,760 5,314 5,315 6,136 6,919
EBITDA 1 679.3 779.3 953.3 866.4 785 983.9 1,164
EBIT 1 601.9 694.8 842.9 672.3 661.6 912.2 1,074
Operating Margin 12.38% 14.15% 14.63% 12.65% 12.45% 14.87% 15.53%
Earnings before Tax (EBT) 1 678.2 704.7 853.8 667 673.6 873.9 1,018
Net income 1 546.1 585 713.2 573.5 572.4 763.1 894.5
Net margin 11.24% 11.91% 12.38% 10.79% 10.77% 12.44% 12.93%
EPS 2 0.6560 0.7059 0.8545 0.6840 0.6837 0.9120 1.067
Free Cash Flow 423 489.9 582.5 221.3 694.7 - -
FCF margin 8.7% 9.98% 10.11% 4.17% 13.07% - -
FCF Conversion (EBITDA) 62.28% 62.86% 61.1% 25.55% 88.5% - -
FCF Conversion (Net income) 77.47% 83.75% 81.67% 38.59% 121.36% - -
Dividend per Share 2 0.5000 0.6000 0.6000 0.6000 0.4000 0.6200 -
Announcement Date 2/27/20 4/12/21 4/19/22 4/19/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2023 S1
Net sales 1 2,187 2,456
EBITDA - -
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 207.4 284.5
Net margin 9.48% 11.58%
EPS - -
Dividend per Share - -
Announcement Date 8/21/19 8/21/23
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - -
Net Cash position 1 1,812 1,605 849 463 1,326 374 333
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 423 490 582 221 695 - -
ROE (net income / shareholders' equity) 13.5% 14.1% 16.5% 13.7% 13.6% 17.4% 19.6%
ROA (Net income/ Total Assets) 10.5% 10.5% 11.8% 8.66% - 10.5% 11.6%
Assets 1 5,212 5,596 6,050 6,624 - 7,252 7,683
Book Value Per Share 2 4.940 5.180 4.840 4.960 5.070 5.220 5.360
Cash Flow per Share 2 0.9200 1.030 0.8700 0.5100 1.120 0.7900 1.240
Capex 1 338 361 145 210 241 226 251
Capex / Sales 6.96% 7.36% 2.52% 3.96% 4.53% 3.68% 3.63%
Announcement Date 2/27/20 4/12/21 4/19/22 4/19/23 4/26/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Luolai Lifestyle Technology Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
9.5 CNY
Average target price
11.37 CNY
Spread / Average Target
+19.68%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Home Furnishings

1st Jan change Capi.
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD. Stock Luolai Lifestyle Technology Co., Ltd.
+2.26% 1.09B
MAN WAH HOLDINGS LIMITED Stock Man Wah Holdings Limited
+5.79% 2.77B
LEGGETT & PLATT, INCORPORATED Stock Leggett & Platt, Incorporated
-31.26% 2.41B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD. Stock Ziel Home Furnishing Technology Co., Ltd.
-1.38% 1.31B
LOCTEK ERGONOMIC TECHNOLOGY CORP. Stock Loctek Ergonomic Technology Corp.
+7.48% 830M
SHANGHAI SHUIXING HOME TEXTILE CO., LTD. Stock Shanghai Shuixing Home Textile Co., Ltd.
+18.64% 609M
DER FUTURE SCIENCE AND TECHNOLOGY HOLDING GROUP CO., LTD. Stock Der Future Science and Technology Holding Group Co., Ltd.
-23.90% 423M
ZHEJIANG ZHENGTE CO., LTD. Stock Zhejiang Zhengte Co., Ltd.
-15.55% 312M
DONGGUAN HUALI INDUSTRIES CO.,LTD Stock Dongguan Huali Industries Co.,Ltd
-6.93% 307M
ITALIAN DESIGN BRANDS S.P.A. Stock Italian Design Brands S.p.A.
+5.11% 304M
Other Home Furnishings
  1. Stock Market
  2. Equities
  3. 002293 Stock
  4. Financials Luolai Lifestyle Technology Co., Ltd.