Company Valuation: Leader Electronics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,566 2,529 1,556 3,271 3,256 2,114
Change - 61.5% -38.45% 110.16% -0.45% -35.08%
Enterprise Value (EV) 1 2,497 3,786 2,936 4,299 4,115 3,278
Change - 51.6% -22.47% 46.44% -4.27% -20.35%
P/E -13.1x -7.84x -9.82x 73.7x -8.03x -7.33x
PBR 0.84x 1.69x 1.1x 2.08x 1.69x 1.38x
PEG - -0x 0.2x -1x 0x 0.3x
Capitalization / Revenue 0.38x 0.54x 0.34x 0.87x 1.04x 0.67x
EV / Revenue 0.6x 0.8x 0.65x 1.14x 1.31x 1.04x
EV / EBITDA -375x -20.4x 122x 101x -15x -13.7x
EV / EBIT -17.2x -12x -28x -63.5x -10.8x -8.94x
EV / FCF -13.8x -20.1x -15.1x 176x -13.1x -45.5x
FCF Yield -7.25% -4.97% -6.61% 0.57% -7.62% -2.2%
Dividend per Share 2 0.15 - - - - -
Rate of return 1.5% - - - - -
EPS 2 -0.7622 -2.06 -1.012 0.27 -2.024 -1.44
Distribution rate -19.7% - - - - -
Net sales 1 4,164 4,722 4,544 3,772 3,132 3,146
EBITDA 1 -6.661 -185.4 24.05 42.74 -273.9 -238.7
EBIT 1 -144.9 -315.7 -104.7 -67.67 -380.2 -366.8
Net income 1 -120.2 -321.9 -158.5 44.25 -388.4 -287.8
Net Debt 1 931.7 1,257 1,379 1,028 859 1,164
Reference price 2 10.000 16.150 9.940 19.900 16.250 10.550
Nbr of stocks (in thousands) 156,576 156,576 156,576 164,363 200,375 200,375
Announcement Date 31/3/21 29/3/22 26/1/24 21/3/24 28/3/25 31/3/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 53.3M
33.39x11.4x21.25x0.85% 106B
51.72x7.75x36.37x1.53% 47.41B
29.52x1.37x15.77x-.--% 43.69B
24.67x1.99x9.56x1.35% 34.7B
33.29x2.14x15.31x1.56% 28.64B
31.38x4.7x18.79x-.--% 29.44B
8.91x5.16x10.27x2.18% 21.93B
32.21x4.91x19.66x0.72% 18.68B
25.74x1.46x12.79x0.47% 12.89B
Average 30.09x 4.54x 17.75x 0.96% 34.33B
Weighted average by Cap. 32.45x 6.20x 19.65x 0.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 3058 Stock
  4. Valuation Leader Electronics Inc.