Company Valuation: Litemax Electronics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,592 1,550 1,580 1,995 2,812 1,729
Change - -2.63% 1.92% 26.26% 40.96% -38.5%
Enterprise Value (EV) 1 1,477 1,947 1,656 2,106 2,894 1,940
Change - 31.78% -14.93% 27.13% 37.43% -32.95%
P/E 23.2x 14x 7.63x 13.4x 14.9x 18.4x
PBR 1.97x 1.83x 1.65x 2.12x 2.79x 1.83x
PEG - 0.2x 0.1x -0.5x 0.6x -0.4x
Capitalization / Revenue 1.65x 1.28x 1.16x 1.64x 2.02x 1.34x
EV / Revenue 1.53x 1.61x 1.21x 1.73x 2.08x 1.5x
EV / EBITDA 14.9x 12.8x 7.3x 10.3x 12.3x 12.5x
EV / EBIT 18.7x 14.8x 8.14x 11.3x 13.4x 15.1x
EV / FCF 8.77x -3.14x 7.81x 12.6x 31.6x 67.6x
FCF Yield 11.4% -31.9% 12.8% 7.93% 3.16% 1.48%
Dividend per Share 2 1.799 2.5 4.2 3.2 3.998 2
Rate of return 4.72% 6.75% 11.1% 6.75% 6.01% 4.9%
EPS 2 1.64 2.65 4.94 3.55 4.45 2.22
Distribution rate 110% 94.3% 85% 90.1% 89.9% 90.1%
Net sales 1 963.2 1,208 1,367 1,219 1,392 1,290
EBITDA 1 98.84 152 226.8 203.9 234.6 155.6
EBIT 1 79.22 131.3 203.5 186.8 215.7 128.8
Net income 1 69.21 112.1 210.2 151.6 191.1 95.4
Net Debt 1 -114.7 396.7 76.28 110.6 81.67 211
Reference price 2 38.10 37.05 37.70 47.40 66.50 40.80
Nbr of stocks (in thousands) 41,787 41,839 41,908 42,086 42,286 42,384
Announcement Date 3/9/21 3/8/22 3/7/23 3/7/24 3/6/25 3/13/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 60.22M
73.12x9.27x32.5x0.6% 169B
38.26x1.61x7.93x0.98% 45.35B
17.68x1.02x5.6x3.1% 16.95B
44x1.73x11.39x1.47% 16.49B
17.12x5.68x15.18x3.2% 7.66B
86.76x0.9x9.17x0.88% 7.08B
Average 46.16x 3.37x 13.63x 1.71% 37.57B
Weighted average by Cap. 60.44x 6.61x 24.07x 0.96%

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. 4995 Stock
  4. Valuation Litemax Electronics Inc.