Valuation LICT Corporation

Stocks

Market Closed - OTC Markets 22:32:16 18/11/2021 +04			5-day change	1st Jan Change
25,500.00 ^USD	-2.67%		+121.74%	+130.77%

08-11	LICT Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-11	Tranche Update on LICT Corporation's Equity Buyback Plan announced on May 16, 2006.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	332.4	467	348.7	308.9	235.7	171.8
Change	-	40.49%	-25.32%	-11.41%	-23.71%	-27.13%
Enterprise Value (EV) ¹	307.6	453.2	366.2	355.9	298.6	257.8
Change	-	47.34%	-19.2%	-2.8%	-16.11%	-13.66%
P/E	8.98x	19x	19.8x	23.2x	11.5x	13.7x
PBR	1.83x	2.44x	1.77x	1.58x	1.13x	0.82x
PEG	-	-0.6x	-0.8x	-1x	0.2x	-0.4x
Capitalization / Revenue	2.68x	3.62x	2.66x	2.65x	1.76x	1.21x
EV / Revenue	2.48x	3.51x	2.79x	3.05x	2.22x	1.82x
EV / EBITDA	5.7x	8.39x	6.92x	8.7x	5.9x	5.16x
EV / EBIT	8.41x	12.9x	11.3x	17.3x	11.2x	12x
EV / FCF	25.1x	1,549x	-15.7x	-14x	-12.3x	-9.93x
FCF Yield	3.99%	0.06%	-6.35%	-7.16%	-8.16%	-10.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1,982	1,368	1,008	780	1,235	805.5
Distribution rate	-	-	-	-	-	-
Net sales ¹	124.2	129.2	131.3	116.5	134.2	141.4
EBITDA ¹	53.95	54.03	52.9	40.9	50.6	49.98
EBIT ¹	36.55	35.14	32.43	20.57	26.69	21.5
Net income ¹	37.27	24.82	17.7	13.39	20.62	12.73
Net Debt ¹	-24.79	-13.75	17.44	46.96	62.88	86.02
Reference price ²	17,800.00	26,000.00	20,000.00	18,100.00	14,250.00	11,050.00
Nbr of stocks (in thousands)	18.7	18	17.4	17.1	16.5	15.5
Announcement Date	19/05/21	01/06/22	12/08/23	04/06/24	13/05/25	11/06/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LICT CORPORATION	-	-	-	-	174M
RUIJIE NETWORKS CO., LTD.	72.84x	5.49x	55.6x	0.8%	18.28B
INTERNET INITIATIVE JAPAN INC.	22.42x	1.43x	8.53x	1.37%	3.7B
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC.	5.48x	1.87x	3.17x	5.38%	1.06B
FREEBIT CO., LTD.	9.02x	0.55x	4.99x	2.6%	234M
UNIDATA S.P.A.	10.64x	1.18x	4.8x	0.33%	115M
Average	24.08x	2.11x	15.42x	2.1%	3.93B
Weighted average by Cap.	60.89x	4.62x	45.04x	1.11%