LELON ELECTRONICS CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75.3 TWD | +1.48% |
|
+4.87% | +4.44% |
| Mar. 15 | Lelon Electronics Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 14 | Lelon Electronics Corp. Approves Cash Dividends for the Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 5,679 | 8,765 | 11,877 | 12,405 | - |
| Enterprise Value (EV) 1 | 5,679 | 8,765 | 11,877 | 12,405 | 12,405 |
| P/E ratio | 14.1 x | 7.19 x | 12.9 x | 13.7 x | 9.67 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.81 x | - | 1.32 x | 1.31 x | 1.19 x |
| EV / Revenue | 0.81 x | - | 1.32 x | 1.31 x | 1.19 x |
| EV / EBITDA | 4.76 x | - | 5.91 x | 4.35 x | 4.28 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 129,220 | 163,533 | 164,735 | 164,735 | - |
| Reference price 2 | 43.95 | 53.60 | 72.10 | 75.30 | 75.30 |
| Announcement Date | 3/23/20 | 3/27/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | 7,038 | - | 8,998 | 9,443 | 10,388 |
| EBITDA 1 | 1,193 | - | 2,010 | 2,850 | 2,900 |
| EBIT 1 | 856.7 | - | 1,473 | 1,699 | 2,175 |
| Operating Margin | 12.17% | - | 16.37% | 17.99% | 20.94% |
| Earnings before Tax (EBT) 1 | 788.6 | - | 1,591 | 1,699 | 2,175 |
| Net income 1 | 433 | 1,230 | 922.3 | 908 | 1,282 |
| Net margin | 6.15% | - | 10.25% | 9.62% | 12.34% |
| EPS 2 | 3.120 | 7.450 | 5.580 | 5.510 | 7.790 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/23/20 | 3/27/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,370 | 2,180 | 2,469 | - | 2,369 | 2,417 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 446.1 | 335 | 490 | - | 429 | 451 |
| Operating Margin | - | 18.82% | 15.37% | 19.85% | - | 18.11% | 18.66% |
| Earnings before Tax (EBT) 1 | - | 368.6 | 335 | 490 | 445 | 429 | 451 |
| Net income 1 | 279 | 250 | 155 | 276 | - | 234 | 250 |
| Net margin | - | 10.55% | 7.11% | 11.18% | - | 9.88% | 10.34% |
| EPS 2 | 1.690 | 1.510 | 0.9400 | 1.680 | 1.480 | 1.420 | 1.520 |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 11/10/23 | 3/15/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 12.9% | - | - | 7.73% | 9.91% |
| ROA (Net income/ Total Assets) | 4.08% | - | - | 5.36% | 6.88% |
| Assets 1 | 10,603 | - | - | 16,940 | 18,634 |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 649 | - | - | 1,000 | 1,000 |
| Capex / Sales | 9.22% | - | - | 10.59% | 9.63% |
| Announcement Date | 3/23/20 | 3/27/23 | 3/15/24 | - | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
75.3
TWD
Average target price
77
TWD
Spread / Average Target
+2.26%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.44% | 380M | |
| -0.21% | 42.94B | |
| +148.96% | 4.73B | |
| +1.47% | 2.92B | |
| -6.30% | 2.7B | |
| +84.83% | 1.16B | |
| -3.89% | 1.04B | |
| -34.98% | 1.04B | |
| +61.96% | 1.03B | |
| -16.00% | 900M |
- Stock Market
- Equities
- 2472 Stock
- Financials Lelon Electronics Corp.
