Subscribe

Luo Lih-Fen Holding Co., Ltd. (6666.TW)

TWD45.00 +0.70 (+1.58%)
KY TAI Consumer Defensive Household & Personal Products
Address Sertus Chambers
Grand Cayman, KY
CEO Li-Fen Luo
IPO 2018-11-19
ISIN KYG569831020

Explore sections of this company profile

Description

Luo Lih-Fen Holding Co., Ltd. specializes in the research, development, production, and distribution of facial beauty and cosmetic products, primarily targeting the market in Mainland China. The company offers a diverse portfolio of beauty and wellness items under various brand names, including Glingluo, Sunlily, Draise, Qiecome, Liruoya, and EasyBio. Beyond its product offerings, Luo Lih-Fen Holding also provides expert consulting for beauty and skincare, alongside services for deal management and associated staff training. Its products are distributed to beauty and cosmetic retailers via a network of dealers. Established in 2016, the company maintains its headquarters in Grand Cayman, Cayman Islands.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD45.00 +0.70 (+1.58%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
33.7K
Beta
0.19
Float Shares
9.61M
Free Float %
20.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.74% -2.29% -3.00% -9.81% -18.20% -9.10% -6.04% -50.25% -45.99% -67.87% -67.87%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
45.00
DCF (Unlevered) 40.22 -10.6%
DCF (Levered) 125.98 +180.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.00
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    -1.2% Q1'26: -8.3% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    +42.4% Q1'26: -44.8% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +10.3% Q1'26: +9.4% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +11.1% Q1'26: +3.8% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +8.5% Q1'26: +2.3% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -5.9% Q1'26: -29.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.29× Q1'26: 1.53× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.18) × ERP
WACC = 97% × Ke + 3% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 40.20 Current price: 45.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.36B
est: 1.33B (+1.9%)
1.45B
est: 1.74B (-16.9%)
844.89M
est: 791.00M (+6.8%)
916.87M
est: 1.42B (-35.6%)
1.13B
est: 1.33B (-15.5%)
1.11B
est: 1.33B (-16.5%)
1.74B
1.74B – 1.74B
+30.4% YoY
791.00M
791.00M – 791.00M
-54.5% YoY
1.42B
1.42B – 1.42B
+79.9% YoY
EBITDA
603.68M
est: 240.06M (+151.5%)
604.48M
est: 313.12M (+93.1%)
162.43M
est: 142.42M (+14.0%)
153.77M
est: 256.22M (-40.0%)
204.63M
est: 232.54M (-12.0%)
182.58M
est: 232.54M (-21.5%)
303.31M
303.31M – 303.31M
+30.4% YoY
137.96M
137.96M – 137.96M
-54.5% YoY
248.19M
248.19M – 248.19M
+79.9% YoY
EBIT
583.44M
est: 156.92M (+271.8%)
527.24M
est: 204.67M (+157.6%)
59.22M
est: 93.10M (-36.4%)
53.15M
est: 167.48M (-68.3%)
137.31M
est: 166.60M (-17.6%)
122.93M
est: 166.60M (-26.2%)
217.30M
217.30M – 217.30M
+30.4% YoY
98.84M
98.84M – 98.84M
-54.5% YoY
177.82M
177.82M – 177.82M
+79.9% YoY
Net Income
431.25M
est: 436.54M (-1.2%)
497.74M
est: 585.15M (-14.9%)
104.15M
est: 106.69M (-2.4%)
70.24M
est: 436.73M (-83.9%)
80.73M
est: 410.63M (-80.3%)
114.73M
est: 410.63M (-72.1%)
550.41M
550.41M – 550.41M
+34.0% YoY
100.36M
100.36M – 100.36M
-81.8% YoY
410.80M
410.80M – 410.80M
+309.3% YoY
SGA
298.21M
est: 639.42M (-53.4%)
385.28M
est: 834.03M (-53.8%)
389.15M
est: 379.36M (+2.6%)
420.57M
est: 682.47M (-38.4%)
559.96M
est: 647.33M (-13.5%)
545.62M
est: 647.33M (-15.7%)
844.33M
844.33M – 844.33M
+30.4% YoY
384.05M
384.05M – 384.05M
-54.5% YoY
690.91M
690.91M – 690.91M
+79.9% YoY
EPS
10.08
est: 9.21 (+9.5%)
10.50
est: 12.34 (-14.9%)
2.20
est: 2.25 (-2.2%)
1.48
est: 9.21 (-83.9%)
1.70
est: 9.21 (-81.5%)
2.42
est: 9.21 (-73.7%)
12.34
12.34 – 12.34
+34.0% YoY
2.25
2.25 – 2.25
-81.8% YoY
9.21
9.21 – 9.21
+309.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-06 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-05 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-04 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-29 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
416.46M
OE per share TTM
8.79
Owner's Yield
21.34%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
59.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
224.7K
Shares Outstanding
47.39M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Li-Fen Luo Chief Executive Officer & Chairman 9M female
Huan-Wen Jao GM, President & Director 9M male
Chih-Fu Wang Special Assistant of the President 7M male
Jian-Ping Lin Senior Vice President 7M male
Xiu-Qiong Zhang Chief Accountant & Vice President of Finance 7M female
Hung Chen Senior Vice President of Operations 7M female
Chung-Hsiung Huang Vice President 7M male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits