Valuation Eclat Textile Co., Ltd.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2025-01-22			5-day change	1st Jan Change
530.00 ^TWD	-0.75%		+2.12%	+4.13%

Nov. 07	Eclat Textile Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2024	CI
Aug. 07	Eclat Textile Co., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	110,570	115,920	173,126	135,949	154,194	145,415	145,415	-
Change	-	4.84%	49.35%	-21.47%	13.42%	-5.69%	0%	-
Enterprise Value (EV) ¹	107,785	113,899	173,749	132,268	152,004	141,475	140,666	139,123
Change	-	5.67%	52.55%	-23.87%	14.92%	-6.93%	-0.57%	-1.1%
P/E ratio	25.7x	27.2x	33.6x	20x	29.8x	21.7x	19.6x	17.5x
PBR	6.1x	6.05x	8.19x	5.41x	6.01x	5.22x	4.71x	4.35x
PEG	-	-26.64x	1.6x	0.6x	-1.3x	0.7x	1.8x	1.5x
Capitalization / Revenue	3.93x	4.11x	4.82x	3.42x	5.01x	3.91x	3.45x	3.12x
EV / Revenue	3.83x	4.04x	4.84x	3.33x	4.94x	3.8x	3.34x	2.98x
EV / EBITDA	17.1x	18.4x	24.7x	15.5x	20.5x	15.6x	13.6x	12x
EV / EBIT	19.7x	20.7x	27.2x	17.1x	23.2x	17.5x	15.1x	13.3x
EV / FCF	23.7x	38.2x	604x	12.6x	34.9x	23.5x	25.2x	20.5x
FCF Yield	4.21%	2.62%	0.17%	7.96%	2.87%	4.26%	3.96%	4.89%
Dividend per Share ²	11	11	11	17	13.5	17.13	18.67	21.19
Rate of return	2.73%	2.6%	1.74%	3.43%	2.4%	3.23%	3.52%	4%
EPS ²	15.67	15.51	18.76	24.75	18.87	24.39	27.06	30.25
Distribution rate	70.2%	70.9%	58.6%	68.7%	71.5%	70.2%	69%	70%
Net sales ¹	28,125	28,175	35,917	39,736	30,790	37,205	42,110	46,619
EBITDA ¹	6,310	6,199	7,031	8,531	7,430	9,056	10,374	11,577
EBIT ¹	5,471	5,497	6,398	7,737	6,549	8,093	9,322	10,471
Net income ¹	4,299	4,255	5,149	6,790	5,176	6,690	7,433	8,300
Net Debt ¹	-2,784	-2,021	623.7	-3,681	-2,190	-3,939	-4,748	-6,292
Reference price ²	403.00	422.50	631.00	495.50	562.00	530.00	530.00	530.00
Nbr of stocks (in thousands)	274,367	274,367	274,367	274,367	274,367	274,367	274,367	-
Announcement Date	3/4/20	3/4/21	3/3/22	3/3/23	2/29/24	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
ECLAT TEXTILE CO., LTD.	21.9x	3.83x	15.74x	+3.21%	4.48B
LVMH	25.78x	4.46x	14.47x	+1.83%	365B
LULULEMON ATHLETICA INC.	26.11x	4.09x	14.98x	-.--%	45.4B
MONCLER S.P.A.	26.14x	5.06x	12.81x	+1.93%	16.4B
RALPH LAUREN CORPORATION	21.24x	2.35x	13.79x	+1.31%	15.38B
V.F. CORPORATION	-774.03x	1.4x	20.66x	+1.45%	9.66B
GILDAN ACTIVEWEAR INC.	20.64x	2.85x	11.04x	+1.61%	7.86B
LEVI STRAUSS & CO.	32.25x	1.37x	10.43x	+2.84%	6.96B
PAGE INDUSTRIES LIMITED	73.88x	10.05x	49.61x	+1.13%	5.93B
Average	-58.45x	3.94x	18.17x	+1.70%	52.97B
Weighted average by Cap.	10.05x	4.31x	14.89x	+1.65%