XSHE000726
Market cap633mUSD
Jan 10, Last price
6.08CNY
1D
-2.56%
1Q
-0.65%
Jan 2017
-52.54%
Name
Lu Thai Textile Co Ltd
Chart & Performance
Profile
Lu Thai Textile Co., Ltd., together with its subsidiaries, produces and sells yarn-dyed fabrics and dyeing fabrics for shirts and garments. It provides combed cotton and blended yarns; yarns and fabrics of cotton, fiber, silk, wool, chemical fiber, and other materials; shirts; and dyeing fabrics, including non-iron, white, multi-component, digital printing, stretch, pant, and garment fabrics. The company offers its products under the LUTHAI, LT•GRFF, BESSSHIRT, and CAVAD brands. It has operations in Mainland China, Hong Kong, Japan, South Korea, rest of Southeast Asia, Europe, the United States, and internationally. The company was founded in 1993 and is based in Zibo, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 5,961,477 -14.08% | 6,938,342 32.46% | |||||||
Cost of revenue | 5,021,793 | 5,725,529 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 939,684 | 1,212,813 | |||||||
NOPBT Margin | 15.76% | 17.48% | |||||||
Operating Taxes | 40,841 | 105,623 | |||||||
Tax Rate | 4.35% | 8.71% | |||||||
NOPAT | 898,843 | 1,107,190 | |||||||
Net income | 403,444 -58.14% | 963,865 177.28% | |||||||
Dividends | (86,361) | (62,156) | |||||||
Dividend yield | 1.87% | 1.21% | |||||||
Proceeds from repurchase of equity | (172,398) | ||||||||
BB yield | 3.73% | ||||||||
Debt | |||||||||
Debt current | 669,635 | 826,868 | |||||||
Long-term debt | 1,909,725 | 1,821,596 | |||||||
Deferred revenue | 159,615 | ||||||||
Other long-term liabilities | 209,046 | 57,418 | |||||||
Net debt | 340,152 | 59,417 | |||||||
Cash flow | |||||||||
Cash from operating activities | 854,865 | 1,422,311 | |||||||
CAPEX | (846,769) | ||||||||
Cash from investing activities | (953,240) | ||||||||
Cash from financing activities | (387,660) | ||||||||
FCF | (5,740) | 869,445 | |||||||
Balance | |||||||||
Cash | 2,007,121 | 2,335,463 | |||||||
Long term investments | 232,088 | 253,583 | |||||||
Excess cash | 1,941,134 | 2,242,130 | |||||||
Stockholders' equity | 9,368,314 | 9,113,029 | |||||||
Invested Capital | 10,378,159 | 9,901,289 | |||||||
ROIC | 8.86% | 11.29% | |||||||
ROCE | 7.53% | 9.86% | |||||||
EV | |||||||||
Common stock shares outstanding | 960,582 | 1,014,595 | |||||||
Price | 4.81 -4.75% | 5.05 -21.71% | |||||||
Market cap | 4,620,397 -9.82% | 5,123,702 -17.73% | |||||||
EV | 5,347,210 | 5,576,869 | |||||||
EBITDA | 1,441,827 | 1,696,066 | |||||||
EV/EBITDA | 3.71 | 3.29 | |||||||
Interest | 94,418 | 88,644 | |||||||
Interest/NOPBT | 10.05% | 7.31% |