Valuation LARGAN Precision Co.,Ltd

Equities

End-of-day quote Taiwan S.E. Other stock markets 2025-01-22			5-day change	1st Jan Change
2,750.00 ^TWD	-0.54%		+0.73%	+2.80%

Nov. 05	LARGAN Precision Co.,Ltd Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2024	CI
Oct. 28	Largan Precision Logs NT$17.24 Billion January-September Profit	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	670,701	428,578	328,999	272,275	383,054	367,038	367,038	-
Change	-	-36.1%	-23.23%	-17.24%	40.69%	-4.18%	0%	-
Enterprise Value (EV) ¹	579,023	326,124	223,126	157,684	266,257	243,993	233,020	224,253
Change	-	-43.68%	-31.58%	-29.33%	68.85%	-8.36%	-4.5%	-3.76%
P/E ratio	23.7x	17.7x	17.9x	12.2x	21.4x	15.1x	15.3x	14.4x
PBR	5.31x	3.04x	2.33x	1.76x	2.31x	2.02x	1.84x	1.73x
PEG	-	-1.3x	-0.7x	0.6x	-1.1x	0.4x	-11.65x	2.23x
Capitalization / Revenue	11x	7.66x	7.01x	5.71x	7.84x	6.23x	5.62x	5.32x
EV / Revenue	9.53x	5.83x	4.75x	3.31x	5.45x	4.14x	3.57x	3.25x
EV / EBITDA	14.4x	8.97x	8x	6.18x	11.5x	8.26x	7.15x	6.49x
EV / EBIT	15.9x	10.2x	9.64x	7.74x	15x	10.5x	9x	8.09x
EV / FCF	33.8x	14x	14.9x	4.56x	26.7x	12.8x	11.7x	10x
FCF Yield	2.96%	7.14%	6.71%	21.9%	3.74%	7.82%	8.56%	9.96%
Dividend per Share ²	79	91.5	91.5	85.5	-	84.75	94.58	100.2
Rate of return	1.58%	2.86%	3.71%	4.19%	-	3.08%	3.44%	3.64%
EPS ²	210.7	180.9	137.5	166.9	134.1	181.7	179.4	190.9
Distribution rate	37.5%	50.6%	66.6%	51.2%	-	46.6%	52.7%	52.5%
Net sales ¹	60,745	55,944	46,962	47,675	48,842	58,884	65,285	69,027
EBITDA ¹	40,317	36,376	27,893	25,502	23,229	29,544	32,600	34,554
EBIT ¹	36,506	32,032	23,148	20,384	17,807	23,256	25,882	27,718
Net income ¹	28,262	24,534	18,671	22,625	17,902	24,123	23,980	25,534
Net Debt ¹	-91,678	-102,454	-105,874	-114,591	-116,797	-123,045	-134,017	-142,784
Reference price ²	5,000.00	3,195.00	2,465.00	2,040.00	2,870.00	2,750.00	2,750.00	2,750.00
Nbr of stocks (in thousands)	134,140	134,140	133,468	133,468	133,468	133,468	133,468	-
Announcement Date	1/10/20	2/22/21	2/21/22	2/24/23	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. ($)
LARGAN PRECISION CO.,LTD	15.13x	4.14x	8.26x	+3.08%	11.23B
NIKON CORPORATION	30.28x	0.8x	8.86x	+3.26%	3.68B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	11.09x	1.92x	4.81x	+3.32%	1.56B
OPT MACHINE VISION TECH CO., LTD.	60.81x	10.1x	50.99x	+0.48%	1.39B
Q TECHNOLOGY (GROUP) COMPANY LIMITED	29.29x	0.65x	12.42x	+0.20%	1.22B
TAMRON CO.,LTD.	12.33x	1.59x	5.85x	+3.32%	1.12B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	37.32x	3.08x	16.39x	+1.93%	1.06B
Average	28.03x	3.18x	15.37x	+2.23%	3.04B
Weighted average by Cap.	22.22x	3.41x	11.43x	+2.75%