|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 116.25 CNY | +0.54% |
|
-5.36% | +0.03% |
| 01-12 | Luzhou Laojiao Co.,Ltd Proposes Cash Dividend on A shares for Third Quarter 2025, Payable on 30 January 2026 | CI |
| 12-30 | Luzhou Laojiao's board approves cancellation of associated tourism firm | RE |
Company Valuation: Luzhou Laojiao Co.,Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 331,268 | 371,857 | 330,117 | 264,104 | 184,288 | 171,113 | 171,113 | - |
| Change | - | 12.25% | -11.22% | -20% | -30.22% | -7.15% | 0% | - |
| Enterprise Value (EV) 1 | 323,704 | 362,420 | 318,617 | 249,730 | 160,266 | 144,729 | 142,767 | 138,670 |
| Change | - | 11.96% | -12.09% | -21.62% | -35.82% | -9.69% | -1.36% | -2.87% |
| P/E ratio | 55.2x | 46.8x | 31.8x | 19.9x | 13.6x | 14.2x | 13.5x | 12.4x |
| PBR | 15.6x | 14.6x | 9.65x | 6.38x | 3.89x | 3.37x | 3.12x | 2.89x |
| PEG | - | 1.4x | 1.1x | 0.7x | 7.67x | -1.3x | 2.49x | 1.35x |
| Capitalization / Revenue | 19.9x | 18x | 13.1x | 8.74x | 5.91x | 6.01x | 5.74x | 5.3x |
| EV / Revenue | 19.4x | 17.6x | 12.7x | 8.26x | 5.14x | 5.08x | 4.79x | 4.29x |
| EV / EBITDA | 39.2x | 32.5x | 22x | 13.5x | 8.44x | 8.8x | 8.38x | 7.5x |
| EV / EBIT | 40.7x | 34.2x | 23x | 14x | 8.8x | 9.21x | 8.54x | 7.61x |
| EV / FCF | 116x | 63.3x | 43.7x | 27.1x | 8.9x | 13.8x | 11.9x | 10.9x |
| FCF Yield | 0.86% | 1.58% | 2.29% | 3.69% | 11.2% | 7.26% | 8.38% | 9.17% |
| Dividend per Share 2 | 2.051 | 3.244 | 4.225 | 5.4 | 4.592 | 5.684 | 6.041 | 6.443 |
| Rate of return | 0.91% | 1.28% | 1.88% | 3.01% | 3.67% | 4.89% | 5.2% | 5.54% |
| EPS 2 | 4.1 | 5.43 | 7.06 | 9.02 | 9.18 | 8.169 | 8.612 | 9.404 |
| Distribution rate | 50% | 59.7% | 59.8% | 59.9% | 50% | 69.6% | 70.1% | 68.5% |
| Net sales 1 | 16,653 | 20,642 | 25,124 | 30,233 | 31,196 | 28,473 | 29,804 | 32,289 |
| EBITDA 1 | 8,268 | 11,142 | 14,476 | 18,509 | 18,981 | 16,451 | 17,039 | 18,500 |
| EBIT 1 | 7,960 | 10,590 | 13,847 | 17,842 | 18,207 | 15,711 | 16,715 | 18,218 |
| Net income 1 | 6,006 | 7,956 | 10,365 | 13,246 | 13,473 | 12,021 | 12,674 | 13,841 |
| Net Debt 1 | -7,565 | -9,437 | -11,500 | -14,374 | -24,022 | -26,384 | -28,346 | -32,443 |
| Reference price 2 | 226.16 | 253.87 | 224.28 | 179.42 | 125.20 | 116.25 | 116.25 | 116.25 |
| Nbr of stocks (in thousands) | 1,464,752 | 1,464,752 | 1,471,895 | 1,471,988 | 1,471,952 | 1,471,942 | 1,471,942 | - |
| Announcement Date | 29/03/21 | 11/03/22 | 28/04/23 | 26/04/24 | 27/04/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.23x | 5.08x | 8.8x | 4.89% | 24.77B | |
| 20.49x | 9.03x | 13.22x | 3.69% | 269B | |
| 15.59x | 3.71x | 8.17x | 4.77% | 59.59B | |
| 16.78x | 5.26x | 11.83x | 3.54% | 29.29B | |
| 21.28x | 3.1x | 11.56x | 8.6% | 11.79B | |
| 55.87x | 7.45x | 39.02x | 0.76% | 10.99B | |
| 22.04x | 3.3x | 13.32x | 1.06% | 9.4B | |
| 15.69x | 2.38x | 7.44x | 4.18% | 8.85B | |
| 14.99x | 3.56x | 9.82x | 3.15% | 5.85B | |
| 15.29x | 4.69x | 10.12x | 3.15% | 4.55B | |
| Average | 21.23x | 4.76x | 13.33x | 3.78% | 43.43B | |
| Weighted average by Cap. | 19.94x | 7.24x | 12.59x | 3.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 000568 Stock
- Valuation Luzhou Laojiao Co.,Ltd
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition