Valuation Chailease Holding Company Limited

Stocks

End-of-day quote Taiwan S.E. 2026-09-15			5-day change	1st Jan Change
111.50 ^TWD	-1.76%		-3.04%	+7.80%

08-26	Chailease Holding Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-26	Chailease Unit Seeks Up to MYR1 Billion Syndicated Loan	MT

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	863,778	923,062	1,020,694
Change	-	0.95%	12.31%	-9.75%	-3.92%	5.27%	6.86%	10.58%
P/E	17.8x	12.8x	12.7x	8.49x	9.39x	9.24x	8.43x	8.09x
PBR	3.49x	2.43x	1.91x	1.1x	0.99x	1.05x	0.96x	0.94x
PEG	-	0.6x	-1.43x	-0.8x	-0.7x	0.98x	0.88x	1.93x
Capitalization / Revenue	5.84x	3.97x	3.2x	2.02x	1.85x	1.95x	1.86x	-
EV / Revenue	11.6x	9.73x	9.7x	8.35x	8.41x	8.64x	8.84x	-
EV / EBITDA	21.5x	19.4x	23.4x	22x	22.3x	19.8x	20x	-
EV / EBIT	24.9x	22.8x	28.7x	28.6x	30.1x	28.3x	27.8x	28.1x
EV / FCF	26.6x	56x	-55.6x	44.6x	41.8x	-497x	-35.8x	-
FCF Yield	3.76%	1.79%	-1.8%	2.24%	2.39%	-0.2%	-2.79%	-
Dividend per Share ²	5.279	5.913	6.125	-	5.686	5.9	6.078	6.564
Rate of return	2.28%	2.95%	3.37%	-	5.5%	5.29%	5.45%	5.89%
EPS ²	13.02	15.67	14.28	12.79	11.02	12.06	13.22	13.77
Distribution rate	40.5%	37.7%	42.9%	-	51.6%	48.9%	46%	47.7%
Net sales ¹	72,160	86,608	97,526	102,292	97,567	99,930	104,412	-
EBITDA ¹	38,804	43,466	40,486	38,780	36,715	43,597	46,044	-
EBIT ¹	33,485	36,971	32,931	29,910	27,219	30,506	33,247	36,266
Net income ¹	21,644	27,222	25,034	22,586	19,810	21,622	23,553	24,045
Net Debt ¹	412,998	499,128	634,736	647,491	639,973	669,138	728,422	826,054
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

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.($)
CHAILEASE HOLDING COMPANY LIMITED	9.24x	8.64x	19.81x	5.29%	6.1B
FEDERAL NATIONAL MORTGAGE ASSOCIATION	126.25x	-	-	-.--%	28.98B
FEDERAL HOME LOAN MORTGAGE CORPORATION	1366.37x	-	-	-.--%	14.66B
MITSUBISHI HC CAPITAL INC.	12.36x	4.23x	46.54x	3.85%	12.79B
POWER FINANCE CORPORATION LIMITED	5.8x	-	-	5.15%	11.83B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.47x	-	-	4.3%	10.78B
REC LIMITED	4.78x	-	-	6.61%	8.47B
L&T FINANCE LIMITED	18.95x	14.84x	35.71x	1.25%	7.73B
ELEMENT FLEET MANAGEMENT CORP.	14.17x	-	-	2.85%	7.04B
Average	174.38x	9.23x	34.02x	3.26%	12.04B
Weighted average by Cap.	224.93x	8.32x	37.27x	2.53%