Company Valuation: ABICO NetCom Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 630 834.8 764.9 749.3 1,221 1,070
Change - 32.51% -8.38% -2.03% 62.98% -12.42%
Enterprise Value (EV) 1 1,083 818 749.2 819.4 1,364 1,146
Change - -24.49% -8.42% 9.37% 66.42% -15.97%
P/E 43.3x 15x 22.1x -17.6x -26.6x -16.7x
PBR 0.83x 1.02x 0.97x 1.1x 1.83x 1.39x
PEG - 0x -0.6x 0x -3.42x -0.8x
Capitalization / Revenue 0.16x 0.32x 0.3x 0.35x 0.6x 0.54x
EV / Revenue 0.28x 0.32x 0.29x 0.39x 0.67x 0.58x
EV / EBITDA 3.97x 5.63x 6.15x 11.1x 82.8x -37.6x
EV / EBIT 11.8x 9.02x 9.98x 34.9x -41.1x -13.8x
EV / FCF 5.2x -38.2x 6.52x 19.4x 22x -10.6x
FCF Yield 19.2% -2.62% 15.3% 5.15% 4.54% -9.43%
Dividend per Share 2 0.2 1.2 0.5 - - -
Rate of return 1.65% 7.45% 3.39% - - -
EPS 2 0.2805 1.072 0.6686 -0.8223 -0.8862 -1.068
Distribution rate 71.3% 112% 74.8% - - -
Net sales 1 3,866 2,573 2,553 2,120 2,033 1,977
EBITDA 1 272.7 145.3 121.8 73.85 16.47 -30.46
EBIT 1 91.86 90.69 75.1 23.49 -33.15 -83.18
Net income 1 14.54 57.6 34.67 -42.64 -45.95 -61.88
Net Debt 1 453.3 -16.81 -15.67 70.06 142.4 76.32
Reference price 2 12.15 16.10 14.75 14.45 23.55 17.80
Nbr of stocks (in thousands) 51,854 51,854 51,854 51,854 51,854 60,084
Announcement Date 3/30/21 A 3/31/22 A 3/31/23 A 3/15/24 A 3/17/25 A 3/16/26 A
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.72M
36.26x12.49x23.29x0.78% 116B
62.08x9.07x43.66x1.2% 53.52B
33.07x1.56x17.75x-.--% 49.75B
28.21x2.29x11x1.18% 39.83B
35.58x2.25x16.11x1.49% 30.12B
31.34x4.74x18.94x-.--% 29.4B
9.22x5.32x10.25x2.1% 22.67B
31.49x4.86x19.5x0.73% 18.45B
34.2x1.91x16.7x0.35% 17.07B
Average 33.49x 4.95x 19.69x 0.87% 37.64B
Weighted average by Cap. 36.26x 6.77x 21.97x 0.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 8071 Stock
  4. Valuation ABICO NetCom Co.,Ltd.