Company Valuation: LandMark Optoelectronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,954 9,738 9,737 35,809 56,715 277,320 - -
Change - -45.76% -0.01% 267.75% 58.38% 388.97% - -
Enterprise Value (EV) 1 16,501 8,094 9,157 34,262 54,743 275,666 274,572 271,474
Change - -50.94% 13.12% 274.17% 59.78% 403.57% -0.4% -1.13%
P/E 53.3x 29.5x -45.9x -656x 132x 151x 97.2x 98.9x
PBR 4.2x 2.24x 2.52x 9.49x 13.5x 48.9x 35.1x 21.4x
PEG - -10.89x 0x 8.8x -0x 0x 1.8x -56.87x
Capitalization / Revenue 9.59x 4.09x 9.22x 29.6x 25.7x 56.3x 33.5x 22.1x
EV / Revenue 8.81x 3.4x 8.67x 28.4x 24.9x 56x 33.2x 21.7x
EV / EBITDA 18.2x 9.98x 51.3x 123x 67x 112x 65.9x 42.8x
EV / EBIT 40x 24.2x -32.8x -306x 108x 128x 70.5x 45.5x
EV / FCF 20.2x 29.3x 103x 112x 87.3x 2,336x 154x 106x
FCF Yield 4.95% 3.41% 0.97% 0.89% 1.15% 0.04% 0.65% 0.94%
Dividend per Share 2 2.727 2.727 0.4546 - - 9.949 18 28.41
Rate of return 1.53% 2.83% 0.47% - - 0.37% 0.66% 1.04%
EPS 2 3.355 3.264 -2.1 -0.5364 4.209 18.09 28.03 27.54
Distribution rate 81.3% 83.6% -21.6% - - 55% 64.2% 103%
Net sales 1 1,873 2,381 1,056 1,208 2,203 4,922 8,278 12,537
EBITDA 1 904.4 811.4 178.3 279.6 817.4 2,466 4,167 6,350
EBIT 1 412.1 334 -279 -111.8 508.1 2,148 3,896 5,961
Net income 1 337.5 329.5 -211.5 -54.53 428.4 1,840 2,924 2,803
Net Debt 1 -1,453 -1,644 -580.6 -1,548 -1,973 -1,653 -2,747 -5,846
Reference price 2 178.64 96.36 96.36 351.82 557.27 2,725.00 2,725.00 2,725.00
Nbr of stocks (in thousands) 100,506 101,054 101,048 101,784 101,773 101,769 - -
Announcement Date 26/01/22 01/02/23 31/01/24 22/01/25 28/01/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
149.1x52.18x107.38x0.4% 7.83B
58.4x9.39x47.26x1.39% 199B
63.57x9.25x17.86x-.--% 97.39B
48.36x10.28x35.9x1.1% 61.51B
51.82x - - 0.19% 52.38B
45.62x8.54x30.13x0.97% 50.47B
7809.78x73.82x2343.52x - 41.68B
29.22x8.01x22.44x1.16% 38.89B
50.23x8.35x33.88x0.87% 38.43B
35.91x8.32x27.38x0.54% 34.51B
Average 834.20x 20.91x 296.19x 0.74% 62.21B
Weighted average by Cap. 573.54x 14.46x 204.51x 0.87%

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

  1. Stock Market
  2. Stocks
  3. 3081 Stock
  4. Valuation LandMark Optoelectronics Corporation