|
End-of-day quote
Taiwan S.E.
2026-10-06
|
5-day change | 1st Jan Change | ||
| 105.00 TWD | -0.47% |
|
-1.87% | +1.52% |
| 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 |
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 | 185,039 | - | - |
| Change | - | -18.55% | -9.28% | -33.72% | -12.58% | 2.48% | - | - |
| Enterprise Value (EV) 1 | 834,702 | 842,620 | 946,348 | 854,040 | 820,528 | 854,177 | 913,461 | 1,011,093 |
| Change | - | 0.95% | 12.31% | -9.75% | -3.92% | 4.1% | 6.94% | 10.69% |
| P/E | 17.8x | 12.8x | 12.7x | 8.49x | 9.39x | 8.81x | 8.06x | 7.7x |
| PBR | 3.49x | 2.43x | 1.91x | 1.1x | 0.99x | 0.99x | 0.91x | 0.89x |
| PEG | - | 0.6x | -1.43x | -0.8x | -0.7x | 0.96x | 0.86x | 1.65x |
| Capitalization / Revenue | 5.84x | 3.97x | 3.2x | 2.02x | 1.85x | 1.85x | 1.77x | - |
| EV / Revenue | 11.6x | 9.73x | 9.7x | 8.35x | 8.41x | 8.56x | 8.72x | - |
| EV / EBITDA | 21.5x | 19.4x | 23.4x | 22x | 22.3x | 19.6x | 19.8x | - |
| EV / EBIT | 24.9x | 22.8x | 28.7x | 28.6x | 30.1x | 28.7x | 27.9x | 27.9x |
| EV / FCF | 26.6x | 56x | -55.6x | 44.6x | 41.8x | -492x | -35.4x | - |
| FCF Yield | 3.76% | 1.79% | -1.8% | 2.24% | 2.39% | -0.2% | -2.82% | - |
| 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% | 5.57% | 5.73% | 6.19% |
| EPS 2 | 13.02 | 15.67 | 14.28 | 12.79 | 11.02 | 12.04 | 13.16 | 13.77 |
| Distribution rate | 40.5% | 37.7% | 42.9% | - | 51.6% | 49% | 46.2% | 47.7% |
| Net sales 1 | 72,160 | 86,608 | 97,526 | 102,292 | 97,567 | 99,810 | 104,700 | - |
| 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 | 29,739 | 32,751 | 36,266 |
| Net income 1 | 21,644 | 27,222 | 25,034 | 22,586 | 19,810 | 21,577 | 23,344 | 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 | 106.00 | 106.00 | 106.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.72x | 8.54x | 19.55x | 5.62% | 5.77B | |
| 8.48x | 7.29x | 8.42x | 1.1% | 22.59B | |
| 11.49x | 4.14x | 22.86x | 3.93% | 11.93B | |
| 5.48x | - | - | 5.56% | 11.04B | |
| 11.17x | - | - | 4.41% | 10.45B | |
| 9.06x | 3.17x | 28.3x | 3.68% | 8.17B | |
| 4.64x | - | - | 6.78% | 8.19B | |
| 16.9x | 14.28x | 34.31x | 1.32% | 6.85B | |
| Average | 9.49x | 7.48x | 22.69x | 4.05% | 10.62B | |
| Weighted average by Cap. | 9.22x | 6.99x | 18.84x | 3.6% |
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
