|
End-of-day quote
Taiwan S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 111.50 TWD | -2.19% |
|
+2.29% | +7.80% |
| 08-04 | Chailease Unit to Sign NT$15 Billion Syndicated Loan Deal | MT |
| 07-21 | Chailease Unit to Sign NT$7.8 Billion Commercial Paper Underwriting Deal | MT |
Company Valuation: Chailease Holding Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 421,704 | 343,492 | 311,612 | 206,549 | 180,555 | 194,640 | - | - |
| Change | - | -18.55% | -9.28% | -33.72% | -12.58% | 7.8% | - | - |
| Enterprise Value (EV) 1 | 834,702 | 842,620 | 946,348 | 854,040 | 820,528 | 882,286 | 942,749 | 194,640 |
| Change | - | 0.95% | 12.31% | -9.75% | -3.92% | 7.53% | 6.85% | -79.35% |
| P/E | 17.8x | 12.8x | 12.7x | 8.49x | 9.39x | 9.33x | 8.54x | 8.11x |
| PBR | 3.49x | 2.43x | 1.91x | 1.1x | 0.99x | 1.07x | 0.98x | 0.94x |
| PEG | - | 0.6x | -1.43x | -0.8x | -0.7x | 1.1x | 0.92x | 1.52x |
| Capitalization / Revenue | 5.84x | 3.97x | 3.2x | 2.02x | 1.85x | 1.95x | 1.88x | - |
| EV / Revenue | 11.6x | 9.73x | 9.7x | 8.35x | 8.41x | 8.84x | 9.1x | - |
| EV / EBITDA | 21.5x | 19.4x | 23.4x | 22x | 22.3x | 18.9x | 20.6x | - |
| EV / EBIT | 24.9x | 22.8x | 28.7x | 28.6x | 30.1x | 29x | 28.9x | - |
| EV / FCF | 26.6x | 56x | -55.6x | 44.6x | 41.8x | -662x | -41.6x | - |
| FCF Yield | 3.76% | 1.79% | -1.8% | 2.24% | 2.39% | -0.15% | -2.4% | - |
| Dividend per Share 2 | 5.279 | 5.913 | 6.125 | - | 5.686 | 5.559 | 6.062 | 6.839 |
| Rate of return | 2.28% | 2.95% | 3.37% | - | 5.5% | 4.99% | 5.44% | 6.13% |
| EPS 2 | 13.02 | 15.67 | 14.28 | 12.79 | 11.02 | 11.95 | 13.06 | 13.76 |
| Distribution rate | 40.5% | 37.7% | 42.9% | - | 51.6% | 46.5% | 46.4% | 49.7% |
| Net sales 1 | 72,160 | 86,608 | 97,526 | 102,292 | 97,567 | 99,832 | 103,622 | - |
| EBITDA 1 | 38,804 | 43,466 | 40,486 | 38,780 | 36,715 | 46,684 | 45,744 | - |
| EBIT 1 | 33,485 | 36,971 | 32,931 | 29,910 | 27,219 | 30,419 | 32,588 | - |
| Net income 1 | 21,644 | 27,222 | 25,034 | 22,586 | 19,810 | 21,118 | 23,273 | 24,014 |
| Net Debt 1 | 412,998 | 499,128 | 634,736 | 647,491 | 639,973 | 687,646 | 748,109 | - |
| Reference price 2 | 231.84 | 200.47 | 181.87 | 108.61 | 103.43 | 111.50 | 111.50 | 111.50 |
| Nbr of stocks (in thousands) | 1,818,934 | 1,713,397 | 1,713,397 | 1,901,710 | 1,745,650 | 1,745,650 | - | - |
| Announcement Date | 2/24/22 | 2/24/23 | 2/27/24 | 2/25/25 | 3/10/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.33x | 8.84x | 18.9x | 4.99% | 6.08B | |
| 155.5x | - | - | -.--% | 35.7B | |
| 1669.67x | - | - | -.--% | 17.91B | |
| 6.32x | - | - | 4.69% | 12.98B | |
| 12.27x | 4.37x | 14.83x | 3.77% | 12.62B | |
| 12.69x | - | - | 3.88% | 11.97B | |
| 5.2x | - | - | 6.1% | 9.23B | |
| 19.55x | 15x | - | 1.21% | 8B | |
| 15.96x | - | - | 2.53% | 7.95B | |
| Average | 211.83x | 9.40x | 16.86x | 3.02% | 13.6B | |
| Weighted average by Cap. | 295.93x | 8.57x | 16.15x | 2.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5871 Stock
- Valuation Chailease Holding Company Limited
Select your edition
All financial news and data tailored to specific country editions
