|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,330.00 TWD | +1.30% |
|
-3.32% | -6.61% |
| Dec. 26 | Largan Precision has bought back 85,000 company shares at T$2,310.18 each | RE |
| Dec. 19 | Largan Precision plans to buy back 2% stake for up to T$179.7 bln | RE |
Company Valuation: LARGAN Precision Co.,Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 428,578 | 328,999 | 272,275 | 383,054 | 357,027 | 309,073 | 309,073 | - |
| Change | - | -23.23% | -17.24% | 40.69% | -6.79% | -13.43% | 0% | - |
| Enterprise Value (EV) 1 | 326,124 | 223,126 | 157,684 | 266,257 | 233,611 | 176,227 | 167,885 | 158,261 |
| Change | - | -31.58% | -29.33% | 68.85% | -12.26% | -24.56% | -4.73% | -5.73% |
| P/E ratio | 17.7x | 17.9x | 12.2x | 21.4x | 14x | 14.9x | 13x | 12.3x |
| PBR | 3.04x | 2.33x | 1.76x | 2.31x | 1.95x | 1.62x | 1.51x | 1.4x |
| PEG | - | -0.7x | 0.6x | -1.1x | 0.3x | -0.8x | 0.9x | 2.07x |
| Capitalization / Revenue | 7.66x | 7.01x | 5.71x | 7.84x | 6x | 5.05x | 4.85x | 4.58x |
| EV / Revenue | 5.83x | 4.75x | 3.31x | 5.45x | 3.93x | 2.88x | 2.63x | 2.35x |
| EV / EBITDA | 8.97x | 8x | 6.18x | 11.5x | 7.72x | 5.55x | 5.06x | 4.5x |
| EV / EBIT | 10.2x | 9.64x | 7.74x | 15x | 9.72x | 7.39x | 6.66x | 5.82x |
| EV / FCF | 14x | 14.9x | 4.56x | 26.7x | 11.4x | 9.16x | 7.89x | 6.94x |
| FCF Yield | 7.14% | 6.71% | 21.9% | 3.74% | 8.75% | 10.9% | 12.7% | 14.4% |
| Dividend per Share 2 | 91.5 | 91.5 | 85.5 | - | 97.5 | 81.49 | 90.23 | 97.29 |
| Rate of return | 2.86% | 3.71% | 4.19% | - | 3.64% | 3.5% | 3.87% | 4.18% |
| EPS 2 | 180.9 | 137.5 | 166.9 | 134.1 | 191.4 | 156.1 | 178.8 | 189.4 |
| Distribution rate | 50.6% | 66.6% | 51.2% | - | 50.9% | 52.2% | 50.5% | 51.4% |
| Net sales 1 | 55,944 | 46,962 | 47,675 | 48,842 | 59,458 | 61,168 | 63,726 | 67,475 |
| EBITDA 1 | 36,376 | 27,893 | 25,502 | 23,229 | 30,262 | 31,778 | 33,201 | 35,170 |
| EBIT 1 | 32,032 | 23,148 | 20,384 | 17,807 | 24,033 | 23,849 | 25,217 | 27,214 |
| Net income 1 | 24,534 | 18,671 | 22,625 | 17,902 | 26,211 | 20,961 | 23,992 | 25,472 |
| Net Debt 1 | -102,454 | -105,874 | -114,591 | -116,797 | -123,416 | -132,846 | -141,187 | -150,812 |
| Reference price 2 | 3,195.00 | 2,465.00 | 2,040.00 | 2,870.00 | 2,675.00 | 2,330.00 | 2,330.00 | 2,330.00 |
| Nbr of stocks (in thousands) | 134,140 | 133,468 | 133,468 | 133,468 | 133,468 | 132,649 | 132,649 | - |
| Announcement Date | 2/22/21 | 2/21/22 | 2/24/23 | 2/29/24 | 2/27/25 | - | - | - |
1TWD in Million2TWD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.93x | 2.88x | 5.55x | 3.5% | 9.77B | |
| 78.29x | 9.36x | 74.06x | - | 12.91B | |
| 42.01x | - | - | - | 8.44B | |
| 26.75x | 0.93x | 18.35x | 2.57% | 3.88B | |
| 70.67x | 11.79x | 62.71x | 0.45% | 2.08B | |
| 14.43x | 1.81x | 5.16x | 3.24% | 1.62B | |
| 35.03x | - | - | 2.12% | 1.41B | |
| 6.37x | 0.52x | 7.1x | 4.35% | 1.34B | |
| Average | 36.06x | 4.55x | 28.82x | 2.7% | 5.18B | |
| Weighted average by Cap. | 44.47x | 5.72x | 38.93x | 2.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 3008 Stock
- Valuation LARGAN Precision Co.,Ltd
Select your edition
All financial news and data tailored to specific country editions
