Luxshare Precision Industry Co., Ltd. (002475)

Basic

  • Market Cap

    CN¥217.13B

  • EV

    CN¥246.28B

  • Shares Out

    7,142.33M

  • Revenue

    CN¥224.65B

  • Employees

    236,932

Margins

  • Gross

    11.3%

  • EBITDA

    8.52%

  • Operating

    4.47%

  • Pre-Tax

    5.29%

  • Net

    4.51%

  • FCF

    2.07%

Returns (5Yr Avg)

  • ROA

    6.62%

  • ROE

    21.15%

  • ROCE

    20.83%

  • ROIC

    18.32%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥43.19

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥31.47

  • Earnings (Dil)

    CN¥1.41

  • FCF

    CN¥0.65

  • Book Value

    CN¥7.37

Growth (CAGR)

  • Rev 3Yr

    38.69%

  • Rev 5Yr

    48.55%

  • Rev 10Yr

    49.46%

  • Dil EPS 3Yr

    14.87%

  • Dil EPS 5Yr

    33.87%

  • Dil EPS 10Yr

    38.95%

  • Rev Fwd 2Yr

    13.92%

  • EBITDA Fwd 2Yr

    14.62%

  • EPS Fwd 2Yr

    25.01%

  • EPS LT Growth Est

    20.96%

Dividends

  • Yield

    —

  • Payout

    9.16%

  • DPS

    CN¥0.13

  • DPS Growth 3Yr

    12.09%

  • DPS Growth 5Yr

    36.63%

  • DPS Growth 10Yr

    35.14%

  • DPS Growth Fwd 2Yr

    23.23%

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

35,390.2

62,099.2

91,793.4

152,257.6

211,943.8

222,566.4

Other Revenues, Total

459.8

417.1

707.8

1,688.5

2,084.5

2,084.5

Total Revenues

35,850.0

62,516.3

92,501.3

153,946.1

214,028.4

224,651.0

Total Revenues % Chg.

57.1%

74.4%

48.0%

66.4%

39.0%

3.0%

Cost of Goods Sold, Total

28,373.2

50,090.9

75,830.4

135,207.2

188,542.1

199,272.3

Gross Profit

7,476.8

12,425.4

16,670.9

18,738.9

25,486.3

25,378.6

Selling General & Admin Expenses, Total

1,301.5

2,051.4

2,988.2

4,593.0

5,971.1

6,069.3

Provision for Bad Debts

3.5

6.6

7.7

24.8

45.9

-9.1

R&D Expenses

2,501.2

4,347.7

5,697.6

6,581.1

8,383.0

8,331.7

Other Operating Expenses

163.0

303.2

250.8

193.8

476.3

952.4

Other Operating Expenses, Total

3,969.2

6,708.9

8,944.3

11,392.8

14,876.4

15,344.2

Operating Income

3,507.6

5,716.5

7,726.6

7,346.1

10,609.9

10,034.4

Interest Expense, Total

-211.3

-364.6

-394.6

-656.4

-1,038.1

-1,362.5

Interest And Investment Income

173.4

272.9

792.5

1,051.2

1,502.6

2,581.6

Net Interest Expenses

-37.9

-91.7

397.9

394.7

464.6

1,219.0

Currency Exchange Gains (Loss)

-95.4

-37.7

-614.7

-226.0

-337.5

-337.5

Other Non Operating Income (Expenses)

-45.8

-18.1

-41.4

-36.1

-12.4

176.0

EBT, Excl. Unusual Items

3,328.6

5,569.0

7,468.3

7,478.8

10,724.5

11,092.0

Impairment of Goodwill

-36.3

—

—

—

—

—

Gain (Loss) On Sale Of Investments

-31.8

0.8

329.0

-115.7

13.6

219.0

Gain (Loss) On Sale Of Assets

4.6

9.7

-2.3

-45.3

47.9

36.3

Asset Writedown

-117.3

-176.8

-114.1

-22.1

-241.1

-547.0

Insurance Settlements

—

—

—

0.6

—

—

Other Unusual Items

134.2

232.4

454.9

846.5

613.0

1,093.5

EBT, Incl. Unusual Items

3,282.0

5,635.2

8,135.8

8,142.8

11,158.0

11,893.7

Income Tax Expense

468.7

707.8

644.8

322.2

667.3

314.6

Earnings From Continuing Operations

2,813.3

4,927.4

7,491.0

7,820.6

10,490.7

11,579.1

Minority Interest

-90.7

-213.6

-265.6

-750.1

-1,327.6

-1,442.1

Net Income

2,722.6

4,713.8

7,225.5

7,070.5

9,163.1

10,137.0

Net Income to Common Incl Extra Items

2,722.6

4,713.8

7,225.5

7,070.5

9,163.1

10,137.0

Net Income to Common Excl. Extra Items

2,722.6

4,713.8

7,225.5

7,070.5

9,163.1

10,137.0

Total Shares Outstanding

6,953.5

6,974.5

6,999.8

7,050.5

7,115.5

7,142.3

Weighted Avg. Shares Outstanding

6,940.2

6,932.1

7,015.0

7,000.5

7,103.2

7,139.2

Weighted Avg. Shares Outstanding Dil

6,940.2

7,035.6

7,153.9

7,141.9

7,158.7

7,187.4

EPS

0.4

0.7

1.0

1.0

1.3

1.4

EPS Diluted

0.4

0.7

1.0

1.0

1.3

1.4

EBITDA

4,515.6

7,235.0

10,005.8

12,288.1

17,927.0

19,132.7