Luzhou Laojiao Co Ltd
SZSE:000568

Watchlist Manager
Luzhou Laojiao Co Ltd Logo
Luzhou Laojiao Co Ltd
SZSE:000568
Watchlist
Price: 126.29 CNY -1.56% Market Closed
Market Cap: 185.9B CNY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+43%
5Y
+106%
10Y
+450%
0
Operating Income
+0%
3Y
+58%
5Y
+194%
10Y
+1 690%
0
Net Income
+0%
3Y
+56%
5Y
+179%
10Y
+1 359%

Earnings Waterfall
Luzhou Laojiao Co Ltd

Revenue
31.4B CNY
Cost of Revenue
-8.8B CNY
Gross Profit
22.6B CNY
Operating Expenses
-4.9B CNY
Operating Income
17.7B CNY
Other Expenses
-4.2B CNY
Net Income
13.5B CNY

Income Statement
Luzhou Laojiao Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025
Revenue
Interest Expense
0
0
0
3
0
0
0
17
0
0
7
34
33
45
52
65
81
103
125
140
134
141
173
190
192
200
183
195
231
239
235
231
292
372
440
488
513
493
479
304
270
Revenue
5 698
N/A
5 413
-5%
5 593
+3%
6 900
+23%
7 210
+4%
7 488
+4%
7 804
+4%
8 627
+11%
9 078
+5%
9 458
+4%
9 990
+6%
10 395
+4%
11 095
+7%
11 699
+5%
12 378
+6%
13 055
+5%
13 855
+6%
14 648
+6%
15 270
+4%
15 817
+4%
15 200
-4%
15 438
+2%
15 939
+3%
16 653
+4%
18 104
+9%
18 336
+1%
19 164
+5%
20 642
+8%
21 951
+6%
22 990
+5%
24 057
+5%
25 124
+4%
26 422
+5%
28 052
+6%
29 541
+5%
30 233
+2%
31 812
+5%
32 545
+2%
32 594
+0%
31 196
-4%
31 360
+1%
Gross Profit
Cost of Revenue
(3 359)
(3 167)
(3 222)
(3 902)
(4 143)
(4 054)
(4 162)
(4 043)
(4 188)
(4 310)
(4 271)
(3 967)
(4 428)
(4 441)
(4 584)
(4 189)
(4 692)
(4 863)
(4 886)
(4 680)
(4 369)
(4 454)
(4 640)
(4 613)
(5 717)
(5 309)
(5 376)
(5 204)
(5 985)
(6 178)
(6 248)
(6 123)
(7 220)
(7 500)
(7 812)
(6 778)
(8 041)
(8 352)
(8 400)
(7 647)
(8 782)
Gross Profit
2 338
N/A
2 246
-4%
2 371
+6%
2 998
+26%
3 067
+2%
3 435
+12%
3 642
+6%
4 584
+26%
4 890
+7%
5 148
+5%
5 718
+11%
6 428
+12%
6 666
+4%
7 258
+9%
7 794
+7%
8 867
+14%
9 162
+3%
9 786
+7%
10 383
+6%
11 137
+7%
10 832
-3%
10 984
+1%
11 300
+3%
12 040
+7%
12 387
+3%
13 027
+5%
13 788
+6%
15 438
+12%
15 966
+3%
16 812
+5%
17 810
+6%
19 001
+7%
19 202
+1%
20 553
+7%
21 729
+6%
23 455
+8%
23 770
+1%
24 194
+2%
24 194
+0%
23 549
-3%
22 578
-4%
Operating Income
Operating Expenses
(1 349)
(1 438)
(1 577)
(1 426)
(1 407)
(1 525)
(1 649)
(2 300)
(2 329)
(2 449)
(2 707)
(3 245)
(3 131)
(3 353)
(3 671)
(4 504)
(4 272)
(4 515)
(4 717)
(5 407)
(4 800)
(4 649)
(4 265)
(4 425)
(4 213)
(4 145)
(4 276)
(5 277)
(4 754)
(4 830)
(4 958)
(5 561)
(4 767)
(5 004)
(5 154)
(6 185)
(5 253)
(5 430)
(5 326)
(5 858)
(4 857)
Selling, General & Administrative
(1 144)
(1 234)
(1 373)
(1 247)
(1 407)
(1 524)
(1 646)
(2 164)
(2 313)
(2 409)
(2 677)
(3 074)
(3 089)
(3 332)
(3 659)
(4 327)
(4 232)
(4 487)
(4 689)
(5 254)
(4 811)
(4 605)
(4 216)
(4 263)
(4 155)
(4 085)
(4 216)
(5 059)
(4 652)
(4 708)
(4 791)
(5 251)
(4 602)
(4 858)
(5 017)
(5 886)
(5 122)
(5 244)
(5 130)
(5 526)
(4 650)
Research & Development
0
0
0
(35)
0
0
0
0
0
0
(12)
(51)
(39)
(49)
(48)
(62)
(60)
(62)
(67)
(72)
(72)
(82)
(82)
(86)
(89)
(90)
(106)
(138)
(153)
(176)
(206)
(206)
(203)
(195)
(197)
(226)
(231)
(238)
(240)
(261)
(263)
Depreciation & Amortization
0
0
0
(141)
0
0
0
(133)
0
0
0
(142)
0
0
0
(137)
0
0
0
(124)
0
0
0
(106)
0
0
0
(128)
0
0
0
(132)
0
0
0
(120)
0
0
0
(106)
0
Other Operating Expenses
(205)
(204)
(204)
(2)
0
(1)
(4)
(2)
(16)
(40)
(18)
24
(4)
28
34
22
21
34
38
42
83
37
33
30
31
31
45
48
50
54
39
28
37
49
60
46
101
52
45
35
55
Operating Income
990
N/A
808
-18%
794
-2%
1 573
+98%
1 660
+6%
1 910
+15%
1 993
+4%
2 284
+15%
2 562
+12%
2 700
+5%
3 011
+12%
3 183
+6%
3 535
+11%
3 905
+10%
4 123
+6%
4 363
+6%
4 891
+12%
5 271
+8%
5 666
+8%
5 730
+1%
6 032
+5%
6 335
+5%
7 034
+11%
7 615
+8%
8 174
+7%
8 882
+9%
9 512
+7%
10 161
+7%
11 212
+10%
11 982
+7%
12 851
+7%
13 440
+5%
14 435
+7%
15 549
+8%
16 576
+7%
17 270
+4%
18 518
+7%
18 764
+1%
18 868
+1%
17 691
-6%
17 722
+0%
Pre-Tax Income
Interest Income Expense
244
420
442
359
349
189
210
286
279
297
238
249
283
297
338
315
342
341
334
353
348
379
363
336
347
377
411
430
377
360
357
387
441
432
450
527
511
448
472
505
529
Non-Reccuring Items
0
0
0
0
0
0
0
(19)
0
0
(24)
(4)
0
0
0
(14)
(0)
(0)
0
32
0
27
26
4
8
8
9
(1)
(0)
19
19
9
19
(0)
(1)
46
0
46
46
(3)
0
Gain/Loss on Disposition of Assets
0
0
(0)
(1)
0
(1)
(13)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
26
19
14
36
40
42
44
9
3
2
16
5
9
(8)
(4)
(5)
(17)
5
(34)
(12)
(37)
(56)
(10)
(16)
2
25
(33)
(39)
(40)
(48)
(2)
19
9
6
17
(37)
(36)
(42)
(66)
12
(32)
Pre-Tax Income
1 259
N/A
1 246
-1%
1 250
+0%
1 967
+57%
2 048
+4%
2 139
+4%
2 234
+4%
2 559
+15%
2 843
+11%
2 999
+5%
3 241
+8%
3 434
+6%
3 827
+11%
4 195
+10%
4 457
+6%
4 659
+5%
5 216
+12%
5 616
+8%
5 966
+6%
6 104
+2%
6 343
+4%
6 685
+5%
7 414
+11%
7 939
+7%
8 531
+7%
9 292
+9%
9 899
+7%
10 551
+7%
11 548
+9%
12 313
+7%
13 225
+7%
13 855
+5%
14 905
+8%
15 987
+7%
17 042
+7%
17 806
+4%
18 992
+7%
19 216
+1%
19 321
+1%
18 205
-6%
18 218
+0%
Net Income
Tax Provision
(245)
(221)
(206)
(416)
(449)
(504)
(523)
(580)
(656)
(655)
(757)
(832)
(935)
(1 054)
(1 089)
(1 148)
(1 262)
(1 374)
(1 457)
(1 462)
(1 529)
(1 598)
(1 799)
(1 981)
(2 119)
(2 292)
(2 441)
(2 614)
(2 900)
(3 068)
(3 308)
(3 444)
(3 663)
(4 030)
(4 300)
(4 517)
(4 847)
(5 002)
(5 026)
(4 708)
(4 687)
Income from Continuing Operations
1 014
1 025
1 045
1 550
1 599
1 635
1 711
1 979
2 187
2 343
2 484
2 602
2 891
3 141
3 369
3 510
3 954
4 242
4 509
4 642
4 814
5 087
5 616
5 959
6 412
7 000
7 458
7 937
8 649
9 246
9 917
10 411
11 241
11 958
12 743
13 289
14 145
14 213
14 295
13 498
13 531
Income to Minority Interest
(89)
(83)
(87)
(78)
(73)
(80)
(62)
(22)
(25)
(24)
(30)
(44)
(72)
(71)
(57)
(25)
(12)
14
21
0
20
25
47
47
53
11
8
18
16
15
(20)
(45)
(39)
(34)
(28)
(42)
(37)
(30)
(21)
(25)
(39)
Net Income (Common)
925
N/A
942
+2%
958
+2%
1 473
+54%
1 525
+4%
1 555
+2%
1 649
+6%
1 957
+19%
2 162
+10%
2 319
+7%
2 454
+6%
2 558
+4%
2 819
+10%
3 070
+9%
3 312
+8%
3 486
+5%
3 942
+13%
4 256
+8%
4 530
+6%
4 642
+2%
4 835
+4%
5 113
+6%
5 662
+11%
6 006
+6%
6 465
+8%
7 012
+8%
7 466
+6%
7 956
+7%
8 664
+9%
9 261
+7%
9 897
+7%
10 365
+5%
11 202
+8%
11 924
+6%
12 714
+7%
13 246
+4%
14 108
+7%
14 184
+1%
14 273
+1%
13 473
-6%
13 492
+0%
EPS (Diluted)
0.66
N/A
0.67
+2%
0.68
+1%
1.05
+54%
1.08
+3%
1.11
+3%
1.18
+6%
1.4
+19%
1.55
+11%
1.63
+5%
1.71
+5%
1.8
+5%
1.92
+7%
2.07
+8%
2.27
+10%
2.38
+5%
2.69
+13%
2.9
+8%
3.08
+6%
3.17
+3%
3.3
+4%
3.49
+6%
3.87
+11%
4.1
+6%
4.41
+8%
4.79
+9%
5.1
+6%
5.43
+6%
5.91
+9%
6.27
+6%
6.74
+7%
7.06
+5%
7.63
+8%
8.06
+6%
8.68
+8%
9.04
+4%
9.61
+6%
9.61
N/A
9.72
+1%
9.18
-6%
9.19
+0%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 255,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.