LASTER TECH CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.3 TWD | +0.71% |
|
+0.59% | -19.73% |
| 15/03 | Laster Tech Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 23/02 | Laster Tech Co., Ltd. Announces the Resignation of Chen Cheng-Min as Director | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,300 | 3,932 | 4,252 | 3,680 | 5,983 | 4,858 | - |
| Enterprise Value (EV) 1 | 2,300 | 3,932 | 4,252 | 3,680 | 5,983 | 5,499 | 4,286 |
| P/E ratio | 169 x | 307 x | 44.1 x | 115 x | 18.6 x | 12 x | 10.1 x |
| Yield | - | - | - | - | - | 5.63% | 6.15% |
| Capitalization / Revenue | 0.56 x | 0.9 x | - | - | 0.71 x | 0.5 x | 0.43 x |
| EV / Revenue | 0.56 x | 0.9 x | - | - | 0.71 x | 0.56 x | 0.38 x |
| EV / EBITDA | 11.3 x | 18.5 x | - | - | 9.59 x | 33.1 x | 19 x |
| EV / FCF | - | - | - | - | -50 x | 64.7 x | 3.24 x |
| FCF Yield | - | - | - | - | -2% | 1.55% | 30.8% |
| Price to Book | 1.55 x | - | - | - | 1.82 x | 1.43 x | 1.35 x |
| Nbr of stocks (in thousands) | 75,784 | 80,160 | 96,532 | 1,06,665 | 1,13,522 | 1,14,850 | - |
| Reference price 2 | 30.35 | 49.05 | 44.05 | 34.50 | 52.70 | 42.30 | 42.30 |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 31/03/23 | 15/03/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,133 | 4,346 | - | - | 8,473 | 9,770 | 11,352 |
| EBITDA 1 | 204.3 | 212.1 | - | - | 623.9 | 166 | 225 |
| EBIT 1 | 49.84 | 5.865 | - | - | 354 | 482.7 | 592 |
| Operating Margin | 1.21% | 0.13% | - | - | 4.18% | 4.94% | 5.21% |
| Earnings before Tax (EBT) 1 | 10.5 | 15.59 | - | - | 313.9 | 439 | 545.5 |
| Net income 1 | 13.02 | 12.32 | 96.17 | 30.98 | 310.8 | 396 | 480 |
| Net margin | 0.32% | 0.28% | - | - | 3.67% | 4.05% | 4.23% |
| EPS 2 | 0.1800 | 0.1600 | 1.000 | 0.3000 | 2.830 | 3.533 | 4.205 |
| Free Cash Flow 1 | - | - | - | - | -119.6 | 85 | 1,322 |
| FCF margin | - | - | - | - | -1.41% | 0.87% | 11.65% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 51.2% | 587.56% |
| FCF Conversion (Net income) | - | - | - | - | - | 21.46% | 275.42% |
| Dividend per Share 2 | - | - | - | - | - | 2.380 | 2.600 |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 31/03/23 | 15/03/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,316 | 1,541 | 1,126 | 1,708 | - | 2,153 | 1,746 | 2,261 | 2,791 | 2,972 | 2,421 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 5.883 | - | -131.6 | 56.72 | - | 138.3 | 42.5 | 121 | 152 | 154 | 104 |
| Operating Margin | 0.45% | - | -11.68% | 3.32% | - | 6.42% | 2.43% | 5.35% | 5.45% | 5.18% | 4.3% |
| Earnings before Tax (EBT) 1 | 8.246 | - | -146.3 | 44.98 | - | 132.5 | 40.5 | 108.5 | 141 | 144 | 92 |
| Net income 1 | 9.39 | - | -146.3 | 59.85 | 96.02 | 120.6 | 37.5 | 101 | 132 | 134 | 80 |
| Net margin | 0.71% | - | -12.98% | 3.5% | - | 5.6% | 2.15% | 4.47% | 4.73% | 4.51% | 3.3% |
| EPS 2 | 0.1000 | 0.1500 | -1.370 | 0.5600 | 0.8300 | 1.070 | 0.3250 | 0.8850 | 1.155 | 1.170 | 0.6900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 12/11/21 | 13/05/22 | 12/08/22 | 10/11/22 | 13/11/23 | 15/03/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 641 | - |
| Net Cash position 1 | - | - | - | - | - | - | 572 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 3.861 x | - |
| Free Cash Flow 1 | - | - | - | - | -120 | 85 | 1,322 |
| ROE (net income / shareholders' equity) | 0.9% | 0.75% | - | - | 10.3% | 12.4% | 13.5% |
| ROA (Net income/ Total Assets) | 0.27% | 0.24% | - | - | 3.45% | 3.64% | 4.34% |
| Assets 1 | 4,759 | 5,229 | - | - | 9,008 | 10,879 | 11,060 |
| Book Value Per Share 2 | 19.60 | - | - | - | 28.90 | 29.60 | 31.40 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 263 | 185 | - | - | 296 | 248 | 248 |
| Capex / Sales | 6.35% | 4.27% | - | - | 3.5% | 2.54% | 2.18% |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 31/03/23 | 15/03/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
42.3
TWD
Average target price
60.5
TWD
Spread / Average Target
+43.03%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -19.73% | 150M | |
| +24.12% | 47.61B | |
| -7.67% | 22.54B | |
| +27.61% | 20.49B | |
| +36.72% | 17.99B | |
| -5.27% | 14.81B | |
| -17.12% | 13.66B | |
| -19.27% | 13.44B | |
| +31.30% | 11.71B | |
| +38.27% | 11.27B |
- Stock Market
- Equities
- 3346 Stock
- Financials Laster Tech Co., Ltd.