Valuation Eclat Textile Co., Ltd.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2026-02-09			5-day change	1st Jan Change
424.00 ^TWD	+1.68%		+6.80%	+10.27%

Nov. 06	Eclat Textile Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI
25-08-07	Eclat Textile Co., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	115,920	173,126	135,949	154,194	139,653	116,332	116,332	-
Change	-	49.35%	-21.47%	13.42%	-9.43%	-16.7%	0%	-
Enterprise Value (EV) ¹	113,899	173,749	132,268	152,004	136,106	113,151	111,431	110,037
Change	-	52.55%	-23.87%	14.92%	-10.46%	-16.87%	-1.52%	-1.25%
P/E ratio	27.2x	33.6x	20x	29.8x	21x	21.3x	17.7x	15.8x
PBR	6.05x	8.19x	5.41x	6.01x	4.83x	3.92x	3.65x	3.41x
PEG	-	1.6x	0.6x	-1.3x	0.7x	-1.2x	0.9x	1.3x
Capitalization / Revenue	4.11x	4.82x	3.42x	5.01x	3.79x	3.04x	2.84x	2.57x
EV / Revenue	4.04x	4.84x	3.33x	4.94x	3.7x	2.96x	2.72x	2.43x
EV / EBITDA	18.4x	24.7x	15.5x	20.5x	15.7x	14.1x	12.1x	10.7x
EV / EBIT	20.7x	27.2x	17.1x	23.2x	17.5x	15.8x	13.6x	11.9x
EV / FCF	38.2x	604x	12.6x	34.9x	32.1x	22.9x	19.9x	18.7x
FCF Yield	2.62%	0.17%	7.96%	2.87%	3.11%	4.37%	5.04%	5.36%
Dividend per Share ²	11	11	17	13.5	17	15.03	16.35	18.58
Rate of return	2.6%	1.74%	3.43%	2.4%	3.34%	3.54%	3.86%	4.38%
EPS ²	15.51	18.76	24.75	18.87	24.2	19.93	23.9	26.86
Distribution rate	70.9%	58.6%	68.7%	71.5%	70.2%	75.4%	68.4%	69.2%
Net sales ¹	28,175	35,917	39,736	30,790	36,828	38,213	41,024	45,240
EBITDA ¹	6,199	7,031	8,531	7,430	8,642	7,999	9,185	10,293
EBIT ¹	5,497	6,398	7,737	6,549	7,755	7,153	8,199	9,247
Net income ¹	4,255	5,149	6,790	5,176	6,641	5,438	6,540	7,353
Net Debt ¹	-2,021	623.7	-3,681	-2,190	-3,547	-3,181	-4,901	-6,295
Reference price ²	422.50	631.00	495.50	562.00	509.00	424.00	424.00	424.00
Nbr of stocks (in thousands)	274,367	274,367	274,367	274,367	274,367	274,367	274,367	-
Announcement Date	3/4/21	3/3/22	3/3/23	2/29/24	2/27/25	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ECLAT TEXTILE CO., LTD.	20.93x	2.91x	13.91x	3.6%	3.62B
LVMH	24.78x	3.64x	11.99x	2.24%	314B
RALPH LAUREN CORPORATION	22.69x	2.66x	14.22x	1.02%	20.76B
LULULEMON ATHLETICA INC.	13.25x	1.69x	6.93x	-.--%	20.28B
MONCLER S.P.A.	22.07x	4.14x	10.56x	2.46%	15.52B
GILDAN ACTIVEWEAR INC.	21.96x	3.42x	13.18x	1.36%	10.63B
LEVI STRAUSS & CO.	13.84x	1.37x	9.05x	2.82%	8.02B
V.F. CORPORATION	24.38x	1.21x	12.5x	1.78%	7.96B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	13.14x	1.68x	7.26x	6.34%	7.38B
Average	19.67x	2.52x	11.06x	2.4%	45.4B
Weighted average by Cap.	23.46x	3.37x	11.71x	2.14%