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.($)
- - - - 61.2M
38.25x13.23x24.36x0.76% 121B
66.81x9.76x46.97x1.12% 57.54B
33.33x1.57x17.88x-.--% 50.14B
30.79x2.51x12.05x1.08% 43.53B
38.29x2.38x17.02x1.41% 31.75B
32.17x4.87x19.42x-.--% 30.21B
9.37x5.4x10.4x2.07% 23.03B
34.87x5.35x21.42x0.66% 20.24B
43.68x2.27x20.65x0.39% 20.4B
Average 36.40x 5.26x 21.13x 0.83% 39.77B
Weighted average by Cap. 38.92x 7.16x 23.36x 0.8%

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.