Company Valuation: Ledtech Electronics Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,185 1,760 995 1,265 1,108 1,024
Change - 48.52% -43.47% 27.14% -12.41% -7.58%
Enterprise Value (EV) 1 942 1,581 674.5 932.1 860 781.7
Change - 67.81% -57.33% 38.19% -7.73% -9.11%
P/E -71.2x 293x 16.3x -52.8x 29.5x 183x
PBR 1.07x 1.59x 0.84x 1.16x 1.16x 1.12x
PEG - -2x 0x 0x -0x -2.2x
Capitalization / Revenue 1.56x 1.84x 1.12x 1.76x 1.35x 1.4x
EV / Revenue 1.24x 1.66x 0.76x 1.3x 1.05x 1.07x
EV / EBITDA -49.7x 31.9x -134x -38.9x 16.1x 18.2x
EV / EBIT -16.2x 115x -15.7x -15x 55.1x 121x
EV / FCF 14.6x -31.6x 108x 12.9x 19.9x 22.8x
FCF Yield 6.86% -3.16% 0.93% 7.73% 5.02% 4.38%
Dividend per Share 2 - - 0.6875 - 0.5 -
Rate of return - - 5.53% - 3.61% -
EPS 2 -0.2081 0.075 0.7625 -0.2996 0.4699 0.07
Distribution rate - - 90.2% - 106% -
Net sales 1 760.6 954.5 885.7 717.1 822.4 732.2
EBITDA 1 -18.94 49.48 -5.022 -23.99 53.47 42.95
EBIT 1 -58.12 13.72 -42.88 -62.04 15.62 6.45
Net income 1 -16.65 6.468 61.72 -23.97 43.75 5.664
Net Debt 1 -243 -179.2 -320.5 -332.9 -248 -242.3
Reference price 2 14.81 22.00 12.44 15.81 13.85 12.80
Nbr of stocks (in thousands) 80,000 80,000 80,000 80,000 80,000 80,000
Announcement Date 22/3/21 29/3/22 20/3/23 14/3/24 17/3/25 13/3/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.93M
24.42x2.91x15.89x2.1% 228B
12.1x1.31x6.18x4.19% 163B
24.76x3.21x14.7x1.96% 149B
32.87x4.91x20.63x1.19% 144B
35.11x4.43x20.62x1.26% 106B
33.64x5.42x18.87x1.34% 92B
31.22x3.88x20.83x1.09% 90.27B
27.09x3.83x19.14x1% 89.75B
36.65x6.04x24.05x0.11% 89.53B
Average 28.65x 3.99x 17.88x 1.58% 115.14B
Weighted average by Cap. 27.19x 3.70x 16.91x 1.81%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ledtech Electronics Corp.

Historical PBR trend

Valuation ratios - PBR - Ledtech Electronics Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ledtech Electronics Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ledtech Electronics Corp.

  1. Stock Market
  2. Stocks
  3. 6164 Stock
  4. Valuation Ledtech Electronics Corp.