|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 120.50 TWD | -2.03% |
|
0.00% | +14.22% |
| 07-21 | Chailease Unit to Sign NT$7.8 Billion Commercial Paper Underwriting Deal | MT |
| 07-13 | Chailease Logs NT$1.63 Billion Profit in June | 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 | 206,226 | - | - |
| Change | - | -18.55% | -9.28% | -33.72% | -12.58% | 14.22% | - | - |
| Enterprise Value (EV) 1 | 834,702 | 842,620 | 946,348 | 854,040 | 820,528 | 932,951 | 954,335 | 206,226 |
| Change | - | 0.95% | 12.31% | -9.75% | -3.92% | 13.7% | 2.29% | -78.39% |
| P/E | 17.8x | 12.8x | 12.7x | 8.49x | 9.39x | 9.95x | 9.04x | 8.59x |
| PBR | 3.49x | 2.43x | 1.91x | 1.1x | 0.99x | 1.14x | 1.04x | 0.99x |
| PEG | - | 0.6x | -1.43x | -0.8x | -0.7x | 1.28x | 0.91x | 1.61x |
| Capitalization / Revenue | 5.84x | 3.97x | 3.2x | 2.02x | 1.85x | 2.05x | 1.99x | - |
| EV / Revenue | 11.6x | 9.73x | 9.7x | 8.35x | 8.41x | 9.29x | 9.21x | - |
| EV / EBITDA | 21.5x | 19.4x | 23.4x | 22x | 22.3x | 21.1x | 20.9x | - |
| EV / EBIT | 24.9x | 22.8x | 28.7x | 28.6x | 30.1x | 30.7x | 29.3x | - |
| EV / FCF | 26.6x | 56x | -55.6x | 44.6x | 41.8x | -700x | -42.2x | - |
| FCF Yield | 3.76% | 1.79% | -1.8% | 2.24% | 2.39% | -0.14% | -2.37% | - |
| Dividend per Share 2 | 5.385 | 6.031 | 6.248 | - | 5.8 | 5.782 | 6.201 | 7.043 |
| Rate of return | 2.28% | 2.95% | 3.37% | - | 5.5% | 4.8% | 5.15% | 5.85% |
| EPS 2 | 13.28 | 15.98 | 14.56 | 13.05 | 11.24 | 12.11 | 13.32 | 14.03 |
| Distribution rate | 40.5% | 37.7% | 42.9% | - | 51.6% | 47.7% | 46.5% | 50.2% |
| Net sales 1 | 72,160 | 86,608 | 97,526 | 102,292 | 97,567 | 100,424 | 103,622 | - |
| EBITDA 1 | 38,804 | 43,466 | 40,486 | 38,780 | 36,715 | 44,184 | 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 | 726,725 | 748,109 | - |
| Reference price 2 | 236.48 | 204.48 | 185.51 | 110.78 | 105.50 | 120.50 | 120.50 | 120.50 |
| Nbr of stocks (in thousands) | 1,783,269 | 1,679,801 | 1,679,801 | 1,864,421 | 1,711,421 | 1,711,421 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.95x | 9.29x | 21.12x | 4.8% | 6.37B | |
| 7.33x | - | - | 4.12% | 13.97B | |
| 12.51x | 4.3x | 15.17x | 3.51% | 12.61B | |
| 14.75x | - | - | 3.33% | 11.74B | |
| 5.71x | - | - | 5.36% | 9.75B | |
| 17.4x | - | - | 2.32% | 8.56B | |
| 19.47x | 14.98x | - | 1.21% | 7.86B | |
| 6.83x | 8.02x | 22.26x | 9.14% | 4.09B | |
| Average | 11.74x | 9.15x | 19.51x | 4.22% | 9.37B | |
| Weighted average by Cap. | 11.77x | 8.53x | 18.07x | 3.88% |
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
