Company Valuation: Leatt Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 39.86 182.7 110.7 57.03 43.51 57.65
Change - 358.42% -39.41% -48.49% -23.71% 32.51%
Enterprise Value (EV) 1 37.8 180.3 106 47.8 32.46 45.81
Change - 376.97% -41.22% -54.89% -32.1% 41.13%
P/E 10x 15.7x 11.7x 73.5x -19.7x 18.2x
PBR 2.61x 6.44x 2.86x 1.47x 1.14x 1.37x
PEG - 0x -0.5x -0.8x 0x -0x
Capitalization / Revenue 1.03x 2.52x 1.45x 1.21x 0.99x 0.93x
EV / Revenue 0.98x 2.49x 1.39x 1.01x 0.74x 0.74x
EV / EBITDA 5.67x 10.2x 7.51x 18.4x -18.6x 8.22x
EV / EBIT 6.48x 10.9x 8.14x 33.7x -10.9x 10.8x
EV / FCF 121x -192x 170x 9.24x 14.5x -68.9x
FCF Yield 0.83% -0.52% 0.59% 10.8% 6.91% -1.45%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.74 2.07 1.62 0.13 -0.3547 0.51
Distribution rate - - - - - -
Net sales 1 38.6 72.48 76.34 47.24 44.03 61.91
EBITDA 1 6.669 17.64 14.12 2.593 -1.749 5.57
EBIT 1 5.836 16.62 13.02 1.418 -2.979 4.243
Net income 1 4.424 12.57 9.96 0.8032 -2.205 3.264
Net Debt 1 -2.062 -2.44 -4.73 -9.223 -11.05 -11.84
Reference price 2 7.40 32.50 19.00 9.55 7.00 9.30
Nbr of stocks (in thousands) 5,387 5,623 5,827 5,971 6,215 6,199
Announcement Date 24/03/21 10/03/22 28/03/23 13/03/24 28/03/25 24/03/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 74.17M
20.29x1.21x9.57x2.14% 5.33B
27.71x0.94x9.11x1.09% 4.68B
21.97x0.47x8.32x2.68% 4.04B
10.65x0.65x5.47x2.48% 3.47B
14.89x1.53x8.63x-.--% 3.14B
12.21x - - 3.62% 1.38B
26.23x0.61x6.89x2.33% 1.19B
9.77x - - - 1.14B
Average 17.96x 0.90x 8.00x 2.05% 2.72B
Weighted average by Cap. 19.26x 0.94x 8.31x 1.88%

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. LEAT Stock
  4. Valuation Leatt Corporation