LASTER TECH CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.95 TWD | -0.83% |
|
-2.10% | -20.40% |
| 03-15 | Laster Tech Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 02-23 | Laster Tech Co., Ltd. Announces the Resignation of Chen Cheng-Min as Director | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,300 | 3,932 | 4,252 | 3,680 | 5,983 | 4,818 | - |
| Enterprise Value (EV) 1 | 2,300 | 3,932 | 4,252 | 3,680 | 5,983 | 5,459 | 4,246 |
| P/E ratio | 169 x | 307 x | 44.1 x | 115 x | 18.6 x | 11.9 x | 9.98 x |
| Yield | - | - | - | - | - | 5.67% | 6.2% |
| Capitalization / Revenue | 0.56 x | 0.9 x | - | - | 0.71 x | 0.49 x | 0.42 x |
| EV / Revenue | 0.56 x | 0.9 x | - | - | 0.71 x | 0.56 x | 0.37 x |
| EV / EBITDA | 11.3 x | 18.5 x | - | - | 9.59 x | 32.9 x | 18.9 x |
| EV / FCF | - | - | - | - | -50 x | 64.2 x | 3.21 x |
| FCF Yield | - | - | - | - | -2% | 1.56% | 31.1% |
| Price to Book | 1.55 x | - | - | - | 1.82 x | 1.42 x | 1.34 x |
| Nbr of stocks (in thousands) | 75,784 | 80,160 | 96,532 | 106,665 | 113,522 | 114,850 | - |
| Reference price 2 | 30.35 | 49.05 | 44.05 | 34.50 | 52.70 | 41.95 | 41.95 |
| Announcement Date | 20-03-30 | 21-03-30 | 22-03-30 | 23-03-31 | 24-03-15 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,133 | 4,346 | - | - | 8,473 | 9,770 | 11,352 |
| EBITDA 1 | 204.3 | 212.1 | - | - | 623.9 | 166 | 225 |
| EBIT 1 | 49.84 | 5.865 | - | - | 354 | 482.7 | 592 |
| Operating Margin | 1.21% | 0.13% | - | - | 4.18% | 4.94% | 5.21% |
| Earnings before Tax (EBT) 1 | 10.5 | 15.59 | - | - | 313.9 | 439 | 545.5 |
| Net income 1 | 13.02 | 12.32 | 96.17 | 30.98 | 310.8 | 396 | 480 |
| Net margin | 0.32% | 0.28% | - | - | 3.67% | 4.05% | 4.23% |
| EPS 2 | 0.1800 | 0.1600 | 1.000 | 0.3000 | 2.830 | 3.533 | 4.205 |
| Free Cash Flow 1 | - | - | - | - | -119.6 | 85 | 1,322 |
| FCF margin | - | - | - | - | -1.41% | 0.87% | 11.65% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 51.2% | 587.56% |
| FCF Conversion (Net income) | - | - | - | - | - | 21.46% | 275.42% |
| Dividend per Share 2 | - | - | - | - | - | 2.380 | 2.600 |
| Announcement Date | 20-03-30 | 21-03-30 | 22-03-30 | 23-03-31 | 24-03-15 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,316 | 1,541 | 1,126 | 1,708 | - | 2,153 | 1,752 | 2,261 | 2,791 | 2,972 | 2,421 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 5.883 | - | -131.6 | 56.72 | - | 138.3 | 19.6 | 121 | 152 | 154 | 104 |
| Operating Margin | 0.45% | - | -11.68% | 3.32% | - | 6.42% | 1.12% | 5.35% | 5.45% | 5.18% | 4.3% |
| Earnings before Tax (EBT) 1 | 8.246 | - | -146.3 | 44.98 | - | 132.5 | 26.24 | 108.5 | 141 | 144 | 92 |
| Net income 1 | 9.39 | - | -146.3 | 59.85 | 96.02 | 120.6 | 30.23 | 101 | 132 | 134 | 80 |
| Net margin | 0.71% | - | -12.98% | 3.5% | - | 5.6% | 1.73% | 4.47% | 4.73% | 4.51% | 3.3% |
| EPS 2 | 0.1000 | 0.1500 | -1.370 | 0.5600 | 0.8300 | 1.070 | 0.2600 | 0.8850 | 1.155 | 1.170 | 0.6900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-11-12 | 22-05-13 | 22-08-12 | 22-11-10 | 23-11-13 | 24-03-15 | 24-05-15 | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 641 | - |
| Net Cash position 1 | - | - | - | - | - | - | 572 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 3.861 x | - |
| Free Cash Flow 1 | - | - | - | - | -120 | 85 | 1,322 |
| ROE (net income / shareholders' equity) | 0.9% | 0.75% | - | - | 10.3% | 12.4% | 13.5% |
| ROA (Net income/ Total Assets) | 0.27% | 0.24% | - | - | 3.45% | 3.64% | 4.34% |
| Assets 1 | 4,759 | 5,229 | - | - | 9,008 | 10,879 | 11,060 |
| Book Value Per Share 2 | 19.60 | - | - | - | 28.90 | 29.60 | 31.40 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 263 | 185 | - | - | 296 | 248 | 248 |
| Capex / Sales | 6.35% | 4.27% | - | - | 3.5% | 2.54% | 2.18% |
| Announcement Date | 20-03-30 | 21-03-30 | 22-03-30 | 23-03-31 | 24-03-15 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
41.95
TWD
Average target price
60.5
TWD
Spread / Average Target
+44.22%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -20.40% | 150M | |
| +23.67% | 49.63B | |
| -8.91% | 22.24B | |
| +26.53% | 20.81B | |
| +35.20% | 17.85B | |
| -5.27% | 14.93B | |
| -16.41% | 13.82B | |
| -18.02% | 13.61B | |
| +30.85% | 11.87B | |
| +39.87% | 10.94B |
- Stock Market
- Equities
- 3346 Stock
- Financials Laster Tech Co., Ltd.