Company Valuation: Leader Electronics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,566 2,529 1,556 3,271 3,256 2,114
Change - 61.5% -38.45% 110.16% -0.45% -35.08%
Enterprise Value (EV) 1 2,497 3,786 2,936 4,299 4,115 3,278
Change - 51.6% -22.47% 46.44% -4.27% -20.35%
P/E -13.1x -7.84x -9.82x 73.7x -8.03x -7.33x
PBR 0.84x 1.69x 1.1x 2.08x 1.69x 1.38x
PEG - -0x 0.2x -1x 0x 0.3x
Capitalization / Revenue 0.38x 0.54x 0.34x 0.87x 1.04x 0.67x
EV / Revenue 0.6x 0.8x 0.65x 1.14x 1.31x 1.04x
EV / EBITDA -375x -20.4x 122x 101x -15x -13.7x
EV / EBIT -17.2x -12x -28x -63.5x -10.8x -8.94x
EV / FCF -13.8x -20.1x -15.1x 176x -13.1x -45.5x
FCF Yield -7.25% -4.97% -6.61% 0.57% -7.62% -2.2%
Dividend per Share 2 0.15 - - - - -
Rate of return 1.5% - - - - -
EPS 2 -0.7622 -2.06 -1.012 0.27 -2.024 -1.44
Distribution rate -19.7% - - - - -
Net sales 1 4,164 4,722 4,544 3,772 3,132 3,146
EBITDA 1 -6.661 -185.4 24.05 42.74 -273.9 -238.7
EBIT 1 -144.9 -315.7 -104.7 -67.67 -380.2 -366.8
Net income 1 -120.2 -321.9 -158.5 44.25 -388.4 -287.8
Net Debt 1 931.7 1,257 1,379 1,028 859 1,164
Reference price 2 10.000 16.150 9.940 19.900 16.250 10.550
Nbr of stocks (in thousands) 156,576 156,576 156,576 164,363 200,375 200,375
Announcement Date 3/31/21 3/29/22 1/26/24 3/21/24 3/28/25 3/31/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 59.31M
36.26x12.49x23.29x0.78% 116B
62.08x9.07x43.66x1.2% 53.52B
33.07x1.56x17.75x-.--% 49.75B
28.21x2.29x11x1.18% 39.83B
35.58x2.25x16.11x1.49% 30.12B
31.34x4.74x18.94x-.--% 29.4B
9.22x5.32x10.25x2.1% 22.67B
31.49x4.86x19.5x0.73% 18.45B
34.2x1.91x16.7x0.35% 17.07B
Average 33.49x 4.95x 19.69x 0.87% 37.64B
Weighted average by Cap. 36.26x 6.77x 21.97x 0.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 3058 Stock
  4. Valuation Leader Electronics Inc.