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 Ratio -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 22/03/21 29/03/22 20/03/23 14/03/24 17/03/25 13/03/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.24Cr
101.88x29.64x75.53x0.51% 2.01TCr
89.73x25.68x74.64x0.84% 367.73Cr
45.74x - - - 211.27Cr
29.11x5.67x17.96x2.59% 180.67Cr
Average 66.61x 20.33x 56.04x 1.31% 554.47Cr
Weighted average by Cap. 91.24x 27.38x 71.33x 0.7%

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. 6164 Stock
  4. Valuation Ledtech Electronics Corp.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!