Luzhou Laojiao Co.,Ltd Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Market Capitalization	171,113	184,288	264,104	330,117	371,857	331,268
Market Cap Growth	-1.48%	-30.22%	-20.00%	-11.22%	12.25%	160.91%
Enterprise Value	145,617	164,898	249,522	319,341	364,552	325,313
Last Close Price	116.25	118.01	161.66	198.40	221.26	194.82
PE Ratio	13.52	13.68	19.94	31.85	46.74	55.16
Forward PE	14.40	11.76	17.37	28.25	40.42	54.24
PS Ratio	5.70	5.91	8.74	13.14	18.01	19.89
PB Ratio	3.43	3.88	6.36	9.62	13.22	14.29
P/TBV Ratio	3.70	4.19	6.95	10.61	14.62	16.23
P/FCF Ratio	11.54	10.24	28.87	45.68	65.02	119.50
P/OCF Ratio	10.35	9.61	24.80	39.95	48.30	67.38
PEG Ratio	-	1.07	1.07	1.07	1.07	1.07
EV/Sales Ratio	4.85	5.29	8.25	12.71	17.66	19.54
EV/EBITDA Ratio	8.44	8.95	13.95	22.74	34.44	41.21
EV/EBIT Ratio	8.88	9.34	14.49	23.81	36.34	42.88
EV/FCF Ratio	9.82	9.16	27.28	44.18	63.74	117.35
Debt / Equity Ratio	0.14	0.20	0.28	0.18	0.15	0.18
Debt / EBITDA Ratio	0.39	0.52	0.65	0.45	0.39	0.51
Debt / FCF Ratio	0.46	0.53	1.27	0.87	0.72	1.47
Net Debt / Equity Ratio	-0.51	-0.54	-0.38	-0.36	-0.36	-0.33
Net Debt / EBITDA Ratio	-1.49	-1.39	-0.88	-0.89	-0.95	-0.96
Net Debt / FCF Ratio	-1.73	-1.43	-1.72	-1.74	-1.77	-2.73
Asset Turnover	0.46	0.47	0.53	0.53	0.53	0.52
Inventory Turnover	0.31	0.31	0.33	0.39	0.49	0.68
Quick Ratio	2.55	2.60	3.31	2.20	1.74	1.93
Current Ratio	3.61	3.56	4.50	3.15	2.43	2.57
Return on Equity (ROE)	26.59%	30.32%	35.03%	33.33%	30.93%	27.88%
Return on Assets (ROA)	15.54%	16.77%	18.77%	17.72%	16.03%	14.83%
Return on Invested Capital (ROIC)	58.15%	55.04%	54.08%	50.63%	44.86%	40.80%
Return on Capital Employed (ROCE)	31.40%	32.70%	32.40%	32.90%	31.10%	27.80%
Earnings Yield	7.39%	7.31%	5.02%	3.14%	2.14%	1.81%
FCF Yield	8.66%	9.76%	3.46%	2.19%	1.54%	0.84%
Dividend Yield	5.15%	5.04%	3.34%	2.13%	1.47%	1.05%
Payout Ratio	71.06%	61.26%	49.30%	47.41%	39.83%	40.27%
Buyback Yield / Dilution	-0.10%	0.06%	-0.03%	-0.21%	-0.02%	-0.03%
Total Shareholder Return	4.94%	5.10%	3.31%	1.92%	1.44%	1.02%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.