Luzhou Laojiao Co.,Ltd (000568)

Basic

  • Market Cap

    CN¥283.52B

  • EV

    CN¥268.94B

  • Shares Out

    1,471.99M

  • Revenue

    CN¥29.54B

  • Employees

    3,605

Margins

  • Gross

    87.86%

  • EBITDA

    58.28%

  • Operating

    55.88%

  • Pre-Tax

    57.69%

  • Net

    43.04%

  • FCF

    33.19%

Returns (5Yr Avg)

  • ROA

    15.04%

  • ROE

    27.82%

  • ROCE

    31.35%

  • ROIC

    34.28%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥279.93

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥20.13

  • Earnings (Dil)

    CN¥8.66

  • FCF

    CN¥6.68

  • Book Value

    CN¥26.26

Growth (CAGR)

  • Rev 3Yr

    22.84%

  • Rev 5Yr

    19%

  • Rev 10Yr

    9.7%

  • Dil EPS 3Yr

    30.81%

  • Dil EPS 5Yr

    30.81%

  • Dil EPS 10Yr

    11.34%

  • Rev Fwd 2Yr

    21.17%

  • EBITDA Fwd 2Yr

    21.72%

  • EPS Fwd 2Yr

    23.67%

  • EPS LT Growth Est

    21.9%

Dividends

  • Yield

    —

  • Payout

    48.78%

  • DPS

    CN¥4.23

  • DPS Growth 3Yr

    38.51%

  • DPS Growth 5Yr

    27.58%

  • DPS Growth 10Yr

    8.91%

  • DPS Growth Fwd 2Yr

    18.72%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Jan '22
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Jan '22
Dec '22
LTM

Revenues

12,859.5

15,615.7

16,448.0

20,415.2

24,766.1

29,184.0

Other Revenues, Total

195.9

201.2

204.9

227.1

357.4

357.4

Total Revenues

13,055.5

15,816.9

16,652.9

20,642.3

25,123.6

29,541.5

Total Revenues % Chg.

25.6%

21.2%

5.3%

24.0%

21.7%

22.8%

Cost of Goods Sold, Total

2,934.0

3,065.4

2,823.5

2,952.4

3,369.5

3,587.1

Gross Profit

10,121.5

12,751.5

13,829.4

17,689.8

21,754.0

25,954.3

Selling General & Admin Expenses, Total

4,115.2

5,015.0

3,935.1

4,655.3

4,611.2

5,017.2

Provision for Bad Debts

-2.0

0.4

-0.9

0.0

0.2

-0.9

R&D Expenses

62.2

71.6

85.9

137.7

206.2

196.8

Other Operating Expenses

1,604.1

1,975.9

2,222.9

2,863.6

3,522.4

4,233.7

Other Operating Expenses, Total

5,779.4

7,062.9

6,243.0

7,656.6

8,340.0

9,446.8

Operating Income

4,342.1

5,688.6

7,586.4

10,033.2

13,414.0

16,507.5

Interest Expense, Total

-64.7

-139.6

-190.4

-197.1

-231.4

-441.5

Interest And Investment Income

378.8

499.4

534.9

622.1

610.5

877.9

Net Interest Expenses

314.1

359.8

344.6

425.0

379.1

436.4

Currency Exchange Gains (Loss)

0.7

1.9

-8.9

-3.6

16.1

16.1

Other Non Operating Income (Expenses)

-1.8

-2.1

-2.2

78.9

-5.0

-31.1

EBT, Excl. Unusual Items

4,655.1

6,048.1

7,919.8

10,533.4

13,804.2

16,928.9

Gain (Loss) On Sale Of Investments

—

—

—

6.4

-12.0

15.8

Gain (Loss) On Sale Of Assets

-0.5

27.2

8.1

-0.3

19.8

-0.6

Asset Writedown

-13.4

-4.0

-4.0

-0.8

-10.8

-10.8

Other Unusual Items

17.4

32.5

15.2

12.3

53.6

109.0

EBT, Incl. Unusual Items

4,658.7

6,103.8

7,939.0

10,551.0

13,854.8

17,042.2

Income Tax Expense

1,148.2

1,461.6

1,980.5

2,613.7

3,444.2

4,299.7

Earnings From Continuing Operations

3,510.5

4,642.2

5,958.5

7,937.3

10,410.6

12,742.5

Minority Interest

-24.8

-0.2

47.2

18.3

-45.2

-28.3

Net Income

3,485.6

4,642.0

6,005.7

7,955.6

10,365.4

12,714.2

Net Income to Common Incl Extra Items

3,485.6

4,642.0

6,005.7

7,955.6

10,365.4

12,714.2

Net Income to Common Excl. Extra Items

3,485.6

4,642.0

6,005.7

7,955.6

10,365.4

12,714.2

Total Shares Outstanding

1,464.8

1,464.8

1,464.8

1,464.8

1,471.9

1,472.0

Weighted Avg. Shares Outstanding

1,464.6

1,464.3

1,464.8

1,465.1

1,468.2

1,467.9

Weighted Avg. Shares Outstanding Dil

1,464.6

1,464.3

1,464.8

1,465.1

1,468.2

1,467.9

EPS

2.4

3.2

4.1

5.4

7.1

8.7

EPS Diluted

2.4

3.2

4.1

5.4

7.1

8.7

EBITDA

4,506.1

5,855.9

7,894.6

10,584.2

14,055.9

17,217.5