Valuation Chailease Holding Company Limited LUXEMBOURG S.E.

Stocks

End-of-day quote LUXEMBOURG S.E. 30/10/2026			5-day change	1st Jan Change
16.20 ^USD	-1.22%		-0.61%	-3.57%

20/10	Chailease Subsidiary Extends Additional NT$2 Billion Guarantee for Parent	MT
26/08	Chailease Holding Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,21,704	3,43,492	3,11,612	2,06,549	1,80,555	1,84,166	-	-
Change	-	-18.55%	-9.28%	-33.72%	-12.58%	2%	-	-
Enterprise Value (EV) ¹	8,34,702	8,42,620	9,46,348	8,54,040	8,20,528	8,32,732	9,12,588	10,10,220
Change	-	0.95%	12.31%	-9.75%	-3.92%	1.49%	9.59%	10.7%
P/E	17.8x	12.8x	12.7x	8.49x	9.39x	8.68x	8.02x	7.66x
PBR	3.49x	2.43x	1.91x	1.1x	0.99x	0.99x	0.9x	0.89x
PEG	-	0.6x	-1.43x	-0.8x	-0.7x	0.8x	0.98x	1.64x
Capitalization / Revenue	5.84x	3.97x	3.2x	2.02x	1.85x	1.85x	1.76x	-
EV / Revenue	11.6x	9.73x	9.7x	8.35x	8.41x	8.37x	8.72x	-
EV / EBITDA	21.5x	19.4x	23.4x	22x	22.3x	17.8x	19.8x	-
EV / EBIT	24.9x	22.8x	28.7x	28.6x	30.1x	28x	27.9x	27.9x
EV / FCF	26.6x	56x	-55.6x	44.6x	41.8x	-479x	-35.4x	-
FCF Yield	3.76%	1.79%	-1.8%	2.24%	2.39%	-0.21%	-2.82%	-
Dividend per Share ²	5.279	5.913	6.125	-	5.686	5.663	6.078	6.564
Rate of return	2.28%	2.95%	3.37%	-	5.5%	5.37%	5.76%	6.22%
EPS ²	13.02	15.67	14.28	12.79	11.02	12.16	13.16	13.77
Distribution rate	40.5%	37.7%	42.9%	-	51.6%	46.6%	46.2%	47.7%
Net sales ¹	72,160	86,608	97,526	1,02,292	97,567	99,474	1,04,700	-
EBITDA ¹	38,804	43,466	40,486	38,780	36,715	46,684	46,044	-
EBIT ¹	33,485	36,971	32,931	29,910	27,219	29,739	32,751	36,266
Net income ¹	21,644	27,222	25,034	22,586	19,810	21,692	23,344	24,045
Net Debt ¹	4,12,998	4,99,128	6,34,736	6,47,491	6,39,973	6,48,566	7,28,422	8,26,054
Reference price ²	231.84	200.47	181.87	108.61	103.43	105.50	105.50	105.50
Nbr of stocks (in thousands)	18,18,934	17,13,397	17,13,397	19,01,710	17,45,650	17,45,650	-	-
Announcement Date	24/02/22	24/02/23	27/02/24	25/02/25	10/03/26	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AERCAP HOLDINGS N.V.	7.71x	7.04x	7.95x	1.01%	2.36TCr
MITSUBISHI HC CAPITAL INC.	11.44x	4.17x	22.84x	3.94%	1.19TCr
POWER FINANCE CORPORATION LIMITED	5.33x	-	-	5.72%	1.09TCr
INDIAN RAILWAY FINANCE CORPORATION LIMITED	10.63x	-	-	4.63%	1.01TCr
REC LIMITED	4.76x	-	-	6.97%	792.04Cr
TOKYO CENTURY CORPORATION	8.59x	3.16x	28x	3.89%	788.16Cr
L&T FINANCE LIMITED	15.39x	13.7x	33.43x	1.49%	642.86Cr
Average	9.12x	7.02x	23.06x	3.95%	1.13TCr
Weighted average by Cap.	8.74x	6.60x	17.97x	3.5%