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 1.37x
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 31/03/21 29/03/22 26/01/24 21/03/24 28/03/25 31/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 51.25M
34.24x6.37x19.43x0.66% 215B
59.29x7.41x25.38x0.73% 137B
35.01x12.47x22.77x0.79% 125B
13.63x0.31x6.87x3.69% 112B
43.34x7.12x23.3x0.8% 101B
75.33x8.08x37.26x0.19% 86.73B
25.33x9.09x18.46x0.5% 80.89B
45.07x6.3x23.76x0.01% 65.34B
20.13x3.39x12.96x1.33% 63.38B
Average 39.04x 6.73x 21.13x 0.97% 98.72B
Weighted average by Cap. 39.10x 6.85x 21.01x 0.99%

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.