Company Valuation: Bright LED Electronics Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,721 4,477 2,598 3,204 3,966 3,403
Change - 64.54% -41.97% 23.33% 23.78% -14.19%
Enterprise Value (EV) 1 1,995 3,540 1,744 2,484 3,111 2,422
Change - 77.43% -50.73% 42.39% 25.26% -22.15%
P/E 21.4x 18x 13x 17.8x 21.2x 18.2x
PBR 1.01x 1.54x 0.91x 1.09x 1.34x 1.16x
PEG - 0.2x -0.6x -1.86x 5.51x -
Capitalization / Revenue 1.98x 2.92x 1.72x 2.83x 3.37x 2.98x
EV / Revenue 1.45x 2.31x 1.16x 2.19x 2.64x 2.12x
EV / EBITDA 11.1x 16.4x 10.6x 22x 22.3x 18x
EV / EBIT 18.5x 22.3x 14.8x 36.3x 31.7x 25.7x
EV / FCF 8.07x 14.9x 15.4x 15x 22x 9.65x
FCF Yield 12.4% 6.73% 6.51% 6.65% 4.55% 10.4%
Dividend per Share 2 0.8 1 0.85 0.8 1 1
Rate of return 5.05% 3.87% 5.67% 4.32% 4.37% 5.09%
EPS 2 0.7396 1.44 1.15 1.04 1.08 1.08
Distribution rate 108% 69.4% 73.9% 76.9% 92.6% 92.6%
Net sales 1 1,376 1,532 1,509 1,133 1,178 1,142
EBITDA 1 180.3 215.7 165 112.8 139.8 134.6
EBIT 1 107.7 158.5 117.6 68.48 98 94.29
Net income 1 128.1 249.2 200.4 181.5 188.7 188.6
Net Debt 1 -725.7 -937 -853.6 -720.4 -855.2 -981.5
Reference price 2 15.85 25.85 15.00 18.50 22.90 19.65
Nbr of stocks (in thousands) 171,674 173,203 173,203 173,203 173,203 173,203
Announcement Date 3/24/21 3/28/22 3/27/23 3/20/24 3/14/25 3/19/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 113M
51.89x8.25x42.03x1.57% 176B
60.88x9.06x17.4x-.--% 95.26B
41.53x8.95x30.98x1.36% 52.65B
45.84x - - 0.22% 46.27B
7654.11x72.33x2296.01x - 40.8B
36.46x6.73x23.74x1.19% 39.98B
40.61x6.77x27.58x1.08% 31.06B
30.79x7.14x23.52x0.64% 29.56B
37.43x4.11x20.39x1.26% 27.85B
Average 888.84x 15.42x 310.21x 0.92% 53.92B
Weighted average by Cap. 623.61x 13.27x 217.96x 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. 3031 Stock
  4. Valuation Bright LED Electronics Corp.