EN DE

Luolai Lifestyle Technology Co (002293) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 8.4B CNY

LL Luolai Lifestyle Technology Co 002293 · SHE
Price¥11.20
Fair Value¥12.46
Upside+11.3%
Quality76/100
Watch Luolai Lifestyle Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 11.3% net margin
Low debt · generates free cash flow
6.00% dividend yield
Ranks above peers (11/15)
Moderate moat 55/100
Evidence: High Range ¥9.54 – ¥15.37 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from ¥13.72 to ¥12.46 (−9.2%) since Jun 25, 2026. Share price +1.8% over the past month.

A strong business, screening 11% undervalued on our models.

What matters now

  • Our model range runs from ¥9.54 (bear) to ¥15.37 (bull), base ¥12.46. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 76/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥12.10 ¥5.40 Fair Value ¥12.46 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range ¥5.40 – ¥12.10 · fair‑value band ¥9.54 – ¥15.37 · the ¥11.20 price screens below the ¥12.46 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Luolai Lifestyle Technology Co (002293) currently trades at ¥11.20, while our model-based Fair Value estimate is ¥12.46, implying the stock looks roughly 11.3% undervalued today. The Quality Score stands at 76/100 (high quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Luolai Lifestyle Technology Co generated revenue of 4.9B CNY at a net margin of 11.3%. Revenue grew 5.9% year over year. It earns a return on equity of 12.8%. The balance sheet holds a net cash position of 667M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥9.54 (bear case) to ¥15.37 (bull case); at ¥11.20, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 49% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -27% fair-value upside, at 11%, 002293 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥11.68 ¥16.89 ¥24.10 80
Residual Income ¥4.67 ¥5.37 ¥8.40 76
Rev-Margin DCF ¥7.40 ¥10.63 ¥14.42 74
All 26 models by family
DCF Models
FCF DCF ¥11.54 ¥17.50 ¥26.28 38
Owner Earnings ¥6.90 ¥10.37 ¥15.48 31
5Y Revenue Exit ¥7.40 ¥10.51 ¥14.34 39
5Y EBITDA Exit ¥9.41 ¥14.28 ¥19.89 41
5Y P/E Exit ¥10.29 ¥15.93 ¥21.83 38
10Y Revenue Exit ¥8.70 ¥11.87 ¥15.93 36
10Y EBITDA Exit ¥10.09 ¥14.44 ¥20.09 37
10Y P/E Exit ¥10.64 ¥15.56 ¥21.54 35
Earnings-Based
Graham-Dodd ¥4.24 ¥13.53 ¥18.04 54
Lynch FV ¥2.99 ¥4.27 ¥5.55 50
PEG = 1.0 ¥2.99 ¥4.27 ¥5.55 46
EPV ¥7.08 ¥8.14 ¥9.04 59
Dividend Discount
Gordon GGM ¥5.38 ¥10.72 ¥16.24 70
DDM Multi-Stage ¥5.38 ¥8.84 ¥11.32 61
Multiples
P/E Multiple ¥10.29 ¥13.72 ¥17.14 63
P/S Multiple ¥5.22 ¥6.96 ¥8.70 58
P/B Multiple ¥7.95 ¥10.60 ¥13.25 55
EV/EBIT ¥11.41 ¥15.08 ¥18.74 53
EV/EBITDA ¥9.17 ¥12.08 ¥15.00 54
EV/Revenue ¥5.30 ¥7.39 ¥9.48 43
Asset-Based
NCAV (Graham) ¥2.52 ¥3.37 ¥5.04 50
Growth DCF
Growth DCF ¥11.68 ¥16.89 ¥24.10 80
Rev-Margin DCF ¥7.40 ¥10.63 ¥14.42 74
Economic Profit
Residual Income ¥4.67 ¥5.37 ¥8.40 76
ROIC Compounder ¥7.48 ¥9.31 ¥11.49 72
Growth Earnings
Growth-Adj P/E ¥8.54 ¥12.20 ¥15.86 68

Widest divergence: DCF Models (¥14.28) versus Asset-Based (¥3.37). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.9B CNY
Revenue growth (YoY) +5.9%
Net margin 11.3%
Return on equity 12.8%
Free cash flow 853M CNY FY2025
P/E ratio 15.3
More key figures
Operating margin 14.5%
EPS (TTM) ¥0.6600
Dividend yield 6.0%
EPS growth (YoY) +30.1%
Net cash 667M CNY FY2024

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 76/100

Of which business quality 75 · Market factors (momentum, volatility) 76

Profitability 57
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 87
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Luolai Lifestyle Technology Co., Ltd. produces and sells home and hotel textiles, shoes, and hats in China. It imports and exports shoes and hats, handicraft, textiles, clothing, furniture supplies, cosmetics, machinery, equipment, and goods and technology; sells carpets, mats, hanging mattresses, daily necessities, daily chemicals, toys, kitchenware, and …

Full company description

Luolai Lifestyle Technology Co., Ltd. produces and sells home and hotel textiles, shoes, and hats in China. It imports and exports shoes and hats, handicraft, textiles, clothing, furniture supplies, cosmetics, machinery, equipment, and goods and technology; sells carpets, mats, hanging mattresses, daily necessities, daily chemicals, toys, kitchenware, and stationery; and offers brand management and trading, information consultation, and project investment and management services. The company was formerly known as Luolai Home Textile Co., Ltd. and changed its name to Luolai Lifestyle Technology Co., Ltd. in December 2015. Luolai Lifestyle Technology Co., Ltd. was founded in 2007 and is based in Shanghai, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Luolai Lifestyle Technology Co reported revenue of ¥4.8B in FY2025 versus ¥5.8B in FY2021, a compound −4.3%/yr. Reported net income was ¥520M in FY2025, compounding −7.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
4.8B CNY
Latest YoY
+6.1%
Avg. growth/yr (3Y)
−3.1%
Avg. growth/yr (5Y)
−0.3%
Avg. growth/yr (20Y)
+14.3%
Revenue −4.3%/yr
FY21 ¥5.8B
FY22 ¥5.3B
FY23 ¥5.3B
FY24 ¥4.6B
FY25 ¥4.8B
Net income −7.6%/yr
FY21 ¥713M
FY22 ¥581M
FY23 ¥572M
FY24 ¥433M
FY25 ¥520M

Watch 002293: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Luolai Lifestyle Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/002293

Peer Group

Textile Manufacturing · 309 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 76 · Top 25%
Fair Value upside +11% · Above median
Return on equity (TTM) 13% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 6% · Above median
Dividend yield (TTM) 6.0% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/E (TTM) 15.3× · Cheaper than median
P/B 2.01× · Pricier than 75% of peers
P/S (TTM) 1.72× · Pricier than 75% of peers
P/FCF 1.5× · Pricier than median
EV/EBITDA 12.3× · Pricier than median
PEG 0.37× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 48 · sector 11
FUTURE 30 · sector 0
PAST 51 · sector 14
HEALTH 99 · sector 95
DIVIDEND 100 · sector 34

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$44.40 HK$75.65 +70%
Tongkun Group 601233 ¥23.56 ¥14.53 -38%
Inner Mongolia ERDOS Resources Co 600295 ¥12.04 ¥14.35 +19%
HMT (Xiamen) New Technical Materials Co 603306 ¥91.75 ¥12.85 -86%
Far Eastern New Century Corporation 1402 27.55 TWD 28.72 TWD +4%
K.P.R. Mill Limited KPRMILL ₹1,083 ₹467.49 -57%
Zhejiang Orient Holdings 600120 ¥5.18 ¥2.21 -57%
Vardhman Textiles Limited VTL ₹602.20 ₹437.53 -27%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 323.84 TRY +86%
Shandong Fiberglass Group 605006 ¥16.75 ¥6.42 -62%

Compare Luolai Lifestyle Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Luolai Lifestyle Technology Co (002293) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥12.46 versus a price of ¥11.20, about +11% (undervalued).
What is the fair value of 002293?
Our model-based fair value for Luolai Lifestyle Technology Co is ¥12.46 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥11.20.
What is the quality score of 002293?
Luolai Lifestyle Technology Co has a Quality Score of 76/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Luolai Lifestyle Technology Co (002293)?
Luolai Lifestyle Technology Co reported trailing-twelve-month revenue of about 4.9B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002293?
The net profit margin of Luolai Lifestyle Technology Co is about 11.3%, meaning it keeps roughly 11.3% of revenue as net income. Based on the latest reported figures.
Does Luolai Lifestyle Technology Co pay a dividend?
Luolai Lifestyle Technology Co currently shows a dividend yield of about 6.00% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Luolai Lifestyle Technology Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.