Company Valuation: Ningbo Lehui International Engineering Equipment Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 19,124 12,489 12,702 11,595 - -
Change - - 1.71% -8.72% - -
Enterprise Value (EV) 19,124 12,489 12,702 11,595 11,595 11,595
Change - - 1.71% -8.72% 0% 0%
P/E 79x 136x 104x 86.7x 71.7x 57.8x
PBR - 2.14x - 1.95x 1.95x 1.94x
PEG - - 3.1x 9.42x 3.4x 2.4x
Capitalization / Revenue - 1.88x - 1.51x 1.44x 1.38x
EV / Revenue - 0x - 1.51x 1.44x 1.38x
EV / EBITDA - 0x - 22x 16.9x 14.7x
EV / EBIT - 0x - 105x 67.9x 51.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.006 0.7584 1.015 1.108 1.339 1.662
Distribution rate - - - - - -
Net sales 1 - 6,649 - 7,682 8,029 8,403
EBITDA 1 - 495.5 - 526.3 687.9 789.5
EBIT 1 - 72.78 - 110.8 170.8 226.2
Net income 1 206.2 94.13 122 133.9 161.6 203.1
Net Debt - - - - - -
Reference price 2 158.44 103.47 105.24 96.06 96.06 96.06
Nbr of stocks (in thousands) 120,701 120,701 120,701 120,701 - -
Announcement Date 4/28/22 4/24/25 4/28/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
87.38x - - - 367M
26.45x1.82x10.63x0.35% 6.04B
33.73x8.22x19.2x-.--% 5.69B
18.72x1.1x8.36x2.08% 4.92B
20.46x3.07x11.78x-.--% 4.67B
336.8x2.38x79.78x-.--% 1.84B
14.7x1.18x7.75x2.29% 1.39B
Average 76.89x 2.96x 22.92x 0.79% 3.56B
Weighted average by Cap. 48.63x 3.40x 17.40x 0.63%

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. 603076 Stock
  4. Valuation Ningbo Lehui International Engineering Equipment Co.,Ltd