Financials Luolai Lifestyle Technology Co., Ltd.

Equities

002293

CNE100000FV0

Home Furnishings

End-of-day quote Shenzhen S.E. Other stock markets 03:30:00 30/04/2024 am IST			5-day change	1st Jan Change
9.01 ^CNY	-0.22%		-5.16%	-3.01%

26/04	Luolai Lifestyle Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
26/04	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	2026
Capitalization ¹	7,516	10,268	11,974	9,385	7,723	7,488	-	-
Enterprise Value (EV) ¹	5,704	8,663	11,125	8,922	6,397	5,712	5,639	5,530
P/E ratio	13.8 x	17.6 x	16.8 x	16.4 x	13.6 x	12 x	9.75 x	9.29 x
Yield	5.51%	4.82%	4.19%	5.35%	4.31%	6.1%	7.1%	7.99%
Capitalization / Revenue	1.55 x	2.09 x	2.08 x	1.77 x	1.45 x	1.3 x	1.14 x	1.08 x
EV / Revenue	1.17 x	1.76 x	1.93 x	1.68 x	1.2 x	0.99 x	0.86 x	0.8 x
EV / EBITDA	8.4 x	11.1 x	11.7 x	10.3 x	8.15 x	6.26 x	5.32 x	5.15 x
EV / FCF	13.5 x	17.7 x	19.1 x	40.3 x	9.21 x	16.8 x	11.1 x	9.42 x
FCF Yield	7.42%	5.66%	5.24%	2.48%	10.9%	5.93%	9.04%	10.6%
Price to Book	1.84 x	2.4 x	2.96 x	2.26 x	1.83 x	1.67 x	1.63 x	1.47 x
Nbr of stocks (in thousands)	8,27,765	8,24,729	8,35,599	8,36,484	8,31,323	8,31,080	-	-
Reference price ²	9.080	12.45	14.33	11.22	9.290	9.010	9.010	9.010
Announcement Date	27/02/20	12/04/21	19/04/22	19/04/23	26/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	4,860	4,911	5,760	5,314	5,315	5,775	6,548	6,919
EBITDA ¹	679.3	779.3	953.3	866.4	785	911.8	1,059	1,073
EBIT ¹	601.9	694.8	842.9	672.3	661.6	767	945.1	980.5
Operating Margin	12.38%	14.15%	14.63%	12.65%	12.45%	13.28%	14.43%	14.17%
Earnings before Tax (EBT) ¹	678.2	704.7	853.8	667	673.6	740.5	933.4	949
Net income ¹	546.1	585	713.2	573.5	572.4	629.5	771.3	811
Net margin	11.24%	11.91%	12.38%	10.79%	10.77%	10.9%	11.78%	11.72%
EPS ²	0.6560	0.7059	0.8545	0.6840	0.6837	0.7500	0.9240	0.9700
Free Cash Flow ¹	423	489.9	582.5	221.3	694.7	339	510	587
FCF margin	8.7%	9.98%	10.11%	4.17%	13.07%	5.87%	7.79%	8.48%
FCF Conversion (EBITDA)	62.28%	62.86%	61.1%	25.55%	88.5%	37.18%	48.14%	54.71%
FCF Conversion (Net income)	77.47%	83.75%	81.67%	38.59%	121.36%	53.85%	66.12%	72.38%
Dividend per Share ²	0.5000	0.6000	0.6000	0.6000	0.4000	0.5500	0.6400	0.7200
Announcement Date	27/02/20	12/04/21	19/04/22	19/04/23	26/04/24	-	-	-

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	21/08/19	21/08/23

¹CNY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	1,812	1,605	849	463	1,326	1,776	1,849	1,958
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	423	490	582	221	695	339	510	587
ROE (net income / shareholders' equity)	13.5%	14.1%	16.5%	13.7%	13.6%	15.4%	16.9%	16.2%
ROA (Net income/ Total Assets)	10.5%	10.5%	11.8%	8.66%	-	8.75%	10.1%	9.6%
Assets ¹	5,212	5,596	6,050	6,624	-	7,198	7,647	8,452
Book Value Per Share ²	4.940	5.180	4.840	4.960	5.070	5.410	5.530	6.140
Cash Flow per Share ²	0.9200	1.030	0.8700	0.5100	1.120	0.8100	1.090	1.060
Capex ¹	338	361	145	210	241	227	240	242
Capex / Sales	6.96%	7.36%	2.52%	3.96%	4.53%	3.93%	3.67%	3.49%
Announcement Date	27/02/20	12/04/21	19/04/22	19/04/23	26/04/24	-	-	-

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

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

9.01 CNY

Average target price

10.64 CNY

Spread / Average Target

+18.05%

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.	-3.01%	1.03B
MAN WAH HOLDINGS LIMITED	+10.28%	2.97B
LEGGETT & PLATT, INCORPORATED	-46.69%	1.87B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	-1.63%	1.31B
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	+28.03%	658M
DER FUTURE SCIENCE AND TECHNOLOGY HOLDING GROUP CO., LTD.	-23.08%	428M
ZHEJIANG ZHENGTE CO., LTD.	-11.16%	329M
VICTORIAN PLUMBING GROUP PLC	-13.66%	322M
DONGGUAN HUALI INDUSTRIES CO.,LTD	-3.90%	317M
ITALIAN DESIGN BRANDS S.P.A.	+7.07%	313M

Other Home Furnishings