Valuation Chailease Holding Company Limited LUXEMBOURG S.E.

Stocks

End-of-day quote LUXEMBOURG S.E. 2026-10-28			5-day change	1st Jan Change
16.60 ^USD	-0.60%		0.00%	+0.79%

10-20	Chailease Subsidiary Extends Additional NT$2 Billion Guarantee for Parent	MT
08-26	Chailease Holding Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	187,657	-	-
Change	-	-18.55%	-9.28%	-33.72%	-12.58%	3.93%	-	-
Enterprise Value (EV) ¹	834,702	842,620	946,348	854,040	820,528	836,224	916,079	1,013,711
Change	-	0.95%	12.31%	-9.75%	-3.92%	1.91%	9.55%	10.66%
P/E	17.8x	12.8x	12.7x	8.49x	9.39x	8.84x	8.17x	7.8x
PBR	3.49x	2.43x	1.91x	1.1x	0.99x	1.01x	0.92x	0.91x
PEG	-	0.6x	-1.43x	-0.8x	-0.7x	0.9x	0.99x	1.67x
Capitalization / Revenue	5.84x	3.97x	3.2x	2.02x	1.85x	1.89x	1.79x	-
EV / Revenue	11.6x	9.73x	9.7x	8.35x	8.41x	8.41x	8.75x	-
EV / EBITDA	21.5x	19.4x	23.4x	22x	22.3x	17.9x	19.9x	-
EV / EBIT	24.9x	22.8x	28.7x	28.6x	30.1x	28.1x	28x	28x
EV / FCF	26.6x	56x	-55.6x	44.6x	41.8x	-481x	-35.5x	-
FCF Yield	3.76%	1.79%	-1.8%	2.24%	2.39%	-0.21%	-2.81%	-
Dividend per Share ²	5.279	5.913	6.125	-	5.686	5.663	6.078	6.564
Rate of return	2.28%	2.95%	3.37%	-	5.5%	5.27%	5.65%	6.11%
EPS ²	13.02	15.67	14.28	12.79	11.02	12.16	13.16	13.77
Distribution rate	40.5%	37.7%	42.9%	-	51.6%	46.6%	46.2%	47.7%
Net sales ¹	72,160	86,608	97,526	102,292	97,567	99,474	104,700	-
EBITDA ¹	38,804	43,466	40,486	38,780	36,715	46,684	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	21,692	23,344	24,045
Net Debt ¹	412,998	499,128	634,736	647,491	639,973	648,566	728,422	826,054
Reference price ²	231.84	200.47	181.87	108.61	103.43	107.50	107.50	107.50
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.($)
AERCAP HOLDINGS N.V.	8.59x	7.28x	8.42x	1.07%	24.01B
MITSUBISHI HC CAPITAL INC.	11.45x	4.17x	22.85x	3.94%	11.76B
POWER FINANCE CORPORATION LIMITED	5.36x	-	-	5.68%	10.96B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	10.81x	-	-	4.56%	10.24B
REC LIMITED	4.46x	-	-	7.06%	8.02B
TOKYO CENTURY CORPORATION	8.45x	3.15x	27.88x	3.95%	7.76B
L&T FINANCE LIMITED	15.16x	13.64x	33.28x	1.51%	6.46B
Average	9.18x	7.06x	23.11x	3.97%	11.32B
Weighted average by Cap.	8.96x	6.73x	18.05x	3.51%