Luxshare Precision Industry Co., Ltd. Website

Luxshare Precision Industry Co., Ltd.

SZSE-002475

Basic

  • Market Cap

    CN¥267.45B

  • EV

    CN¥292.33B

  • Shares Out

    7,178.01M

  • Revenue

    CN¥234.37B

  • Employees

    232,585

Margins

  • Gross

    11.25%

  • EBITDA

    9%

  • Operating

    4.58%

  • Pre-Tax

    5.77%

  • Net

    4.87%

  • FCF

    5.16%

Returns (5Yr Avg)

  • ROA

    8.85%

  • ROTA

    21.91%

  • ROE

    20.93%

  • ROCE

    19.57%

  • ROIC

    16.05%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥42.29

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥45.54B

  • Net Debt

    CN¥10.77B

  • Debt/Equity

    0.77

  • EBIT/Interest

    7.62

Growth (CAGR)

  • Rev 3Yr

    34.18%

  • Rev 5Yr

    42.8%

  • Rev 10Yr

    46.45%

  • Dil EPS 3Yr

    15.61%

  • Dil EPS 5Yr

    30.16%

  • Dil EPS 10Yr

    37.77%

  • Rev Fwd 2Yr

    12.57%

  • EBITDA Fwd 2Yr

    9.74%

  • EPS Fwd 2Yr

    25.24%

  • EPS LT Growth Est

    22.23%

Dividends

  • Yield

  • Payout

    18.04%

  • DPS

    CN¥0.3

  • DPS Growth 3Yr

    39.71%

  • DPS Growth 5Yr

    58.92%

  • DPS Growth 10Yr

    46.25%

  • DPS Growth Fwd 2Yr

    9.91%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Jan '22

Jan '23

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

62,099.2

91,793.4

152,257.6

211,943.8

229,308.4

231,772.9

Other Revenues, Total

417.1

707.8

1,688.5

2,084.5

2,597

2,597

Total Revenues

62,516.3

92,501.3

153,946.1

214,028.4

231,905.5

234,369.9

Total Revenues % Chg.

74.4%

48%

66.4%

39%

8.4%

5.4%

Cost of Goods Sold, Total

50,090.9

75,830.4

135,207.2

188,542.1

206,167.7

208,009.4

Gross Profit

12,425.4

16,670.9

18,738.9

25,486.3

25,737.8

26,360.5

Selling General & Admin Expenses, Total

2,051.4

2,988.2

4,593

5,971.1

6,504.5

6,760.5

Provision for Bad Debts

6.6

7.7

24.8

45.9

-25.6

39

R&D Expenses

4,347.7

5,697.6

6,581.1

8,383

8,116.1

8,077.8

Other Operating Expenses

303.2

250.8

193.8

476.3

500.7

747

Other Operating Expenses, Total

6,708.9

8,944.3

11,392.8

14,876.4

15,095.8

15,624.3

Operating Income

5,716.5

7,726.6

7,346.1

10,609.9

10,642

10,736.2

Interest Expense, Total

-364.6

-394.6

-656.4

-1,038.1

-1,376.9

-1,409.7

Interest And Investment Income

272.9

792.5

1,051.2

1,502.6

2,776.9

3,357.9

Net Interest Expenses

-91.7

397.9

394.7

464.6

1,400

1,948.2

Currency Exchange Gains (Loss)

-37.7

-614.7

-226

-337.5

-72.8

-72.8

Other Non Operating Income (Expenses)

-18.1

-41.4

-36.1

-12.4

-41.4

31.3

EBT, Excl. Unusual Items

5,569

7,468.3

7,478.8

10,724.5

11,927.8

12,642.9

Impairment of Goodwill

-0.8

-0.8

Gain (Loss) On Sale Of Investments

0.8

329

-115.7

13.6

210.3

105.5

Gain (Loss) On Sale Of Assets

9.7

-2.3

-45.3

47.9

122.9

145

Asset Writedown

-176.8

-114.1

-22.1

-241.1

-208.2

-426.7

Insurance Settlements

0.6

Other Unusual Items

232.4

454.9

846.5

613

833

1,048.5

EBT, Incl. Unusual Items

5,635.2

8,135.8

8,142.8

11,158

12,885

13,514.5

Income Tax Expense

707.8

644.8

322.2

667.3

641.8

798.3

Earnings From Continuing Operations

4,927.4

7,491

7,820.6

10,490.7

12,243.2

12,716.2

Minority Interest

-213.6

-265.6

-750.1

-1,327.6

-1,290.6

-1,310.4

Net Income

4,713.8

7,225.5

7,070.5

9,163.1

10,952.7

11,405.7

Net Income to Common Incl Extra Items

4,713.8

7,225.5

7,070.5

9,163.1

10,952.7

11,405.7

Net Income to Common Excl. Extra Items

4,713.8

7,225.5

7,070.5

9,163.1

10,952.7

11,405.7

Total Shares Outstanding

6,974.5

6,999.8

7,050.5

7,115.5

7,160.7

7,170.5

Weighted Avg. Shares Outstanding

6,932.1

7,015

7,000.5

7,103.2

7,112.1

6,859.2

Weighted Avg. Shares Outstanding Dil

7,035.6

7,153.9

7,141.9

7,158.7

7,158.6

6,957.6

EPS

0.7

1

1

1.3

1.5

1.7

EPS Diluted

0.7

1

1

1.3

1.5

1.6

EBITDA

7,235

10,005.8

12,288.1

18,014.5

20,406

21,090.1

Effective Tax Rate

12.6%

7.9%

4%

6%

5%

5.9%